Search ▸ City Manager Agenda Item
Transmitting a communication from City Manager, Yi-An Huang, regarding the City’s FY 2025 Annual Comprehensive Financial Report.
DRAFT 1/30/2026 7:05 PM 705680F-1A_CityOfCambridgeMassachusetts_ACFR.docx
DRAFT 1/30/2026 7:05 PM 705680F-1A_CityOfCambridgeMassachusetts_ACFR.docx
DRAFT 1/30/2026 7:05 PM 705680F-1A_CityOfCambridgeMassachusetts_ACFR.docx
DRAFT 1/30/2026 7:05 PM 705680F-1A_CityOfCambridgeMassachusetts_ACFR.docx
DRAFT 1/30/2026 7:05 PM 705680F-1A_CityOfCambridgeMassachusetts_ACFR.docx
DRAFT 1/30/2026 7:05 PM 705680F-1A_CityOfCambridgeMassachusetts_ACFR.docx
DRAFT 1/30/2026 7:05 PM 705680F-1A_CityOfCambridgeMassachusetts_ACFR.docx
DRAFT 1/30/2026 7:05 PM 705680F-1A_CityOfCambridgeMassachusetts_ACFR.docx
DRAFT 1/30/2026 7:05 PM 705680F-1A_CityOfCambridgeMassachusetts_ACFR.docx
DRAFT 1/30/2026 7:05 PM 705680F-1A_CityOfCambridgeMassachusetts_ACFR.docx
DRAFT 1/30/2026 7:05 PM 705680F-1A_CityOfCambridgeMassachusetts_ACFR.docx
DRAFT 1/30/2026 7:05 PM 705680F-1A_CityOfCambridgeMassachusetts_ACFR.docx
DRAFT 1/30/2026 7:05 PM 705680F-1A_CityOfCambridgeMassachusetts_ACFR.docx
DRAFT 1/30/2026 7:05 PM 705680F-1A_CityOfCambridgeMassachusetts_ACFR.docx
DRAFT 1/30/2026 7:05 PM 705680F-1A_CityOfCambridgeMassachusetts_ACFR.docx
DRAFT 1/30/2026 7:05 PM 705680F-1A_CityOfCambridgeMassachusetts_ACFR.docx
DRAFT 1/30/2026 7:05 PM 705680F-1A_CityOfCambridgeMassachusetts_ACFR.docx
DRAFT 1/30/2026 7:05 PM 705680F-1A_CityOfCambridgeMassachusetts_ACFR.docx
DRAFT 1/30/2026 7:05 PM 705680F-1A_CityOfCambridgeMassachusetts_ACFR.docx
DRAFT 1/30/2026 7:05 PM 705680F-1A_CityOfCambridgeMassachusetts_ACFR.docx
DRAFT 1/30/2026 7:05 PM 705680F-1A_CityOfCambridgeMassachusetts_ACFR.docx
DRAFT 1/30/2026 7:05 PM 705680F-1A_CityOfCambridgeMassachusetts_ACFR.docx
DRAFT 1/30/2026 7:05 PM 705680F-1A_CityOfCambridgeMassachusetts_ACFR.docx
C I T Y O F C A M B R I D G E,
M A S S A C H U S E T T S
A N N U A L C O M P R E H E N S I V E
F I N A N C I A L R E P O R T
J U L Y 1, 2024 – J U N E 30, 2025
CITY OF CAMBRIDGE, MASSACHUSETTS
Annual Comprehensive
Financial Report
Fiscal Year
July 1, 2024 through June 30, 2025
Yi-An Huang
City Manager
Claire Spinner
Assistant City Manager for Fiscal Affairs
Michele Kincaid
Assistant Finance Director
Joseph McCann
City Auditor
Prepared by:
Finance Department
City of Cambridge, Massachusetts
Cover Photo:
An overhead view of the Fresh Pond Golf Course, officially the Thomas P. O’Neill, Jr. Municipal Golf Course, a
challenging 9-hole course located in West Cambridge. (Photo credit: Kyle Klein / City of Cambridge)
CITY OF CAMBRIDGE, MASSACHUSETTS
Annual Comprehensive
Financial Report
June 30, 2025
Table of Contents
Page(s)
Introductory Section (unaudited)
Letters of Transmittal
i–viii
Directory of Officials
ix
Organizational Chart
x
Certificate of Achievement
xi
Financial Section
Independent Auditors’ Report
1–3
Management’s Discussion and Analysis – Required Supplementary Information (Unaudited)
4–14
Basic Financial Statements:
Statement of Net Position
15
Statement of Activities
16
Balance Sheet – Governmental Funds
17
Reconciliation of the Governmental Funds Balance Sheet to the Statement of Net Position
18
Statement of Revenues, Expenditures, and Changes in Fund Balances – Governmental
Funds
19
Reconciliation of the Statement of Revenues, Expenditures, and Changes in Fund Balance
of Governmental Funds to the Statement of Activities
20
Statement of Net Position – Proprietary Fund
21
Statement of Revenues, Expenses, and Changes in Net Position – Proprietary Fund
22
Statement of Cash Flows – Proprietary Fund
23
Statement of Fiduciary Net Position
24
Statement of Changes in Fiduciary Net Position
25
Discretely Presented Component Units Statement of Net Position
26
CITY OF CAMBRIDGE, MASSACHUSETTS
Annual Comprehensive
Financial Report
June 30, 2025
Table of Contents
Page(s)
Discretely Presented Component Units Statement of Revenue, Expenses and Changes in
Net Position
27
Notes to Basic Financial Statements
28–72
Required Supplementary Information (Unaudited):
Schedule of Employer Contributions – OPEB
73
Schedule of Changes in the City’s Net OPEB Liability and Related Ratios
74
Notes to Schedule of Changes in the City's Net OPEB Liability and Related Ratios
75
Schedule of Investment Returns – City of Cambridge OPEB Trust
76
Schedule of Pension Contributions – City of Cambridge
77
Schedule of City’s Proportionate Share of the Net Pension Liability
78
Schedule of Revenues and Expenditures – Budgetary Basis – General Fund – Budget and
Actual
79
Notes to Required Supplementary Information – Schedule of Revenues and Expenditures
80
Supplemental Statements and Schedules:
Schedule of Expenditures – Budgetary Basis – General Fund
81–86
Other Governmental Funds
88
Combining Financial Statements:
Combining Balance Sheet – Other Governmental Funds
89
Combining Statement of Revenues, Expenditures, and Changes in Fund Balances –
Other Governmental Funds
90
Fiduciary Funds
91
Combining Statement of Net Position – Fiduciary Funds
92
Combining Statement of Changes in Net Position – Fiduciary Funds
93
CITY OF CAMBRIDGE, MASSACHUSETTS
Annual Comprehensive
Financial Report
June 30, 2025
Table of Contents
Page(s)
Other Schedules
94
Schedule of Gross Real Estate, Personal Property, and Motor Vehicle Excise Taxes
95–97
Schedule of Bonds and Notes Payable
98–99
Statistical Section (unaudited)
General Government Expenditures by Function – GAAP Basis
101
General Government Revenues by Source – GAAP Basis
102
Net Position by Component
103
Changes in Net Position by Component
104–105
Fund Balances, Governmental Funds
106
Changes in Fund Balances, Governmental Funds
107
Assessed Value and Actual Value of Taxable Property
108
Property and Motor Vehicle Tax Rates
109
Largest Principal Taxpayers
110
Property Tax Levies and Collections
111
Ratios of Outstanding Debt by Type
112
Ratios of General Bonded Debt Outstanding
113
Direct and Overlapping Governmental Activities Debt
114
Legal Debt Margin Information
115
Demographic and Economic Statistics
116
CITY OF CAMBRIDGE, MASSACHUSETTS
Annual Comprehensive
Financial Report
June 30, 2025
Table of Contents
Page(s)
Principal Employers
117
Full-Time Equivalent Positions by Function/Program
118
Operating Indicators by Function/Program
119–120
Capital Asset Statistics by Function/Program
121
Annual Comprehensive Financial Report
122
DRAFT 1/30/2026 7:05 PM 705680F-1A_CityOfCambridgeMassachusetts_ACFR.docx
DRAFT 1/30/2026 7:05 PM 705680F-1A_CityOfCambridgeMassachusetts_ACFR.docx
DRAFT 1/30/2026 7:05 PM 705680F-1A_CityOfCambridgeMassachusetts_ACFR.docx
DRAFT 1/30/2026 7:05 PM 705680F-1A_CityOfCambridgeMassachusetts_ACFR.docx
DRAFT 1/30/2026 7:05 PM 705680F-1A_CityOfCambridgeMassachusetts_ACFR.docx
DRAFT 1/30/2026 7:05 PM 705680F-1A_CityOfCambridgeMassachusetts_ACFR.docx
DRAFT 1/30/2026 7:05 PM 705680F-1A_CityOfCambridgeMassachusetts_ACFR.docx
DRAFT 1/30/2026 7:05 PM 705680F-1A_CityOfCambridgeMassachusetts_ACFR.docx
DRAFT 1/30/2026 7:05 PM 705680F-1A_CityOfCambridgeMassachusetts_ACFR.docx
DRAFT 1/30/2026 7:05 PM 705680F-1A_CityOfCambridgeMassachusetts_ACFR.docx
DRAFT 1/30/2026 7:05 PM 705680F-1A_CityOfCambridgeMassachusetts_ACFR.docx
DRAFT 1/30/2026 7:05 PM 705680F-1A_CityOfCambridgeMassachusetts_ACFR.docx
DRAFT 1/30/2026 7:05 PM 705680F-1A_CityOfCambridgeMassachusetts_ACFR.docx
DRAFT 1/30/2026 7:05 PM 705680F-1A_CityOfCambridgeMassachusetts_ACFR.docx
DRAFT 1/30/2026 7:05 PM 705680F-1A_CityOfCambridgeMassachusetts_ACFR.docx
DRAFT 1/30/2026 7:05 PM 705680F-1A_CityOfCambridgeMassachusetts_ACFR.docx
DRAFT 1/30/2026 7:05 PM 705680F-1A_CityOfCambridgeMassachusetts_ACFR.docx
DRAFT 1/30/2026 7:05 PM 705680F-1A_CityOfCambridgeMassachusetts_ACFR.docx
DRAFT 1/30/2026 7:05 PM 705680F-1A_CityOfCambridgeMassachusetts_ACFR.docx
DRAFT 1/30/2026 7:05 PM 705680F-1A_CityOfCambridgeMassachusetts_ACFR.docx
DRAFT 1/30/2026 7:05 PM 705680F-1A_CityOfCambridgeMassachusetts_ACFR.docx
DRAFT 1/30/2026 7:05 PM 705680F-1A_CityOfCambridgeMassachusetts_ACFR.docx
DRAFT 1/30/2026 7:05 PM 705680F-1A_CityOfCambridgeMassachusetts_ACFR.docx
DRAFT 1/30/2026 7:05 PM 705680F-1A_CityOfCambridgeMassachusetts_ACFR.docx
INTRODUCTORY SECTION
Auditing Department
Joseph McCann
City Auditor
795 Massachusetts Avenue Cambridge, MA 02139 [phone removed] Phone [phone removed] Fax
i
City of Cambridge
Office of the City Auditor
January 30, 2026
Mr. Yi-An Huang
City Manager
City of Cambridge
Cambridge, Massachusetts 02139
Dear Mr. Huang:
The Annual Comprehensive Financial Report (ACFR) of the City of Cambridge, Massachusetts (the City), for
the fiscal year ended June 30, 2025 is presented for your review. The report was prepared by the City’s
Finance Department. The responsibility for the accuracy, completeness, and fairness of the data presented,
including all disclosures, rests with the City. We believe that the data presented is accurate in all material
respects; that it is presented in a manner designed to show fairly the financial position and results of operations
of the City as measured by the financial activities of its various funds; and that all disclosures deemed
necessary to enable the reader to gain the maximum understanding of the City’s financial activity have been
included.
The financial information in this report is presented in conformity with accounting principles generally accepted
in the United States of America as applicable to governmental entities and conforms to accounting standards
as promulgated by the Governmental Accounting Standards Board (GASB).
Accounting System and Budgetary Control
Basis of Accounting
The accounting records of the City’s general government operations, as reported in the general fund, capital
projects fund, affordable housing trust fund, city grants fund and other governmental funds are maintained on a
modified accrual basis at the fund level. Accordingly, revenues are recorded when measurable and available
and expenditures are recorded when the services or goods are received, and the liabilities are incurred and
payable with expendable available resources. The accrual basis of accounting is followed when reporting on a
government-wide basis as shown on pages 15 and 16.
In developing and maintaining the City’s accounting system, consideration is given to the adequacy of internal
accounting control. Internal accounting controls are designed to provide reasonable, but not absolute,
assurance regarding: (1) the safeguarding of assets against loss from unauthorized use or disposition; and
(2) the reliability of financial records for preparing financial statements and maintaining accountability for
assets. The concept of reasonable assurance recognizes that: (1) the cost of a control should not exceed the
benefits likely to be derived; and (2) the evaluation of costs and benefits requires estimates and judgments by
management.
795 Massachusetts Avenue Cambridge, MA 02139 [phone removed] Phone [phone removed] Fax
ii
All internal control evaluations occur within the above framework. It is our belief that the City’s internal
accounting controls adequately safeguard assets and provide reasonable assurance of proper recording of
financial transactions.
Budgetary Control
As a part of its internal control structure, the City maintains budgetary controls. The objective of these controls
is to ensure compliance with the legally mandated budget adopted by the City Council. Activities of the General
Fund are included in the annual budget.
Budgetary control defines the level at which expenditures cannot legally exceed the appropriated amount. For
the General Fund, this control is at the department level. Budgetary controls reside within the City’s financial
system and are monitored by the Office of Budget Management and the Auditing Department to ensure
compliance.
The City uses encumbrance accounting in its governmental funds as a method of recording commitments
under purchase orders and contracts. Encumbrance accounting, under which purchase orders, contracts, and
other commitments for expenditure of funds are recorded as expenditures to reserve that portion of the
applicable appropriation, is employed in the governmental fund types as a significant aspect of budgetary
control.
Collateralized Deposits
The City of Cambridge requires collateral for the majority of its certificates of deposit, money market accounts,
checking, or savings accounts when dealing with major banking institutions in the Boston area.
The Reporting Entity
The basic financial statements present information on the City of Cambridge, Massachusetts (the primary
government) and its component units as required by GASB. Component units are included in the City’s
reporting entity because of the significance of their operational or financial relationships with the City. The
inclusion of component units in the City’s basic financial statements does not affect their legal standing.
The City has three component units, which are the Cambridge Retirement System, the Cambridge Health
Alliance and the Cambridge Redevelopment Authority.
The financial statements of the Cambridge Retirement System are presented for the year ended December 31,
2024, which is its fiscal period for reporting to the Public Employee Retirement Administration Commission of
the Commonwealth of Massachusetts.
Acknowledgments
The City continues to show a strong financial position through responsible management of financial operations
and through improved accounting and financial reporting practices. The sound financial decisions continued
during the past fiscal year and will benefit the City in the years to come.
795 Massachusetts Avenue Cambridge, MA 02139 [phone removed] Phone [phone removed] Fax
iii
In closing, we would like to thank all employees of the City’s Finance Department for their dedicated work and
support during the past fiscal year.
Respectfully submitted,
Claire Spinner
Joseph McCann
Assistant City Manager
City Auditor
for Fiscal Affairs
iv
January 30, 2026
The Honorable Mayor, the City Council, and the residents and taxpayers of Cambridge:
We are pleased to submit to you the Annual Comprehensive Financial Report (ACFR) of the City of Cambridge
(City) for the year ending June 30, 2025. This report was prepared by the City’s Finance Department and is
presented in accordance with U.S. generally accepted accounting principles (GAAP), as established by the
Governmental Accounting Standards Board (GASB) and meets the requirements of the Commonwealth of
Massachusetts finance laws and the City Charter.
Responsibility for the accuracy, completeness, and reliability of the information contained in this report, rests
with management. The City is also responsible for establishing and maintaining an internal control structure
designed to provide reasonable, rather than absolute, assurance that the financial statements are free of any
material misstatements. The concept of reasonable assurance recognizes that the cost of internal control
should not exceed its anticipated benefits.
The accounting firm KPMG LLP has issued unmodified opinions on the City’s financial statements for the year
ended June 30, 2025. The independent auditors’ report is located at the front of the financial section of this
report.
The City also undergoes an annual audit of its federal grant funds as required by Title 2 U.S. Code of Federal
Regulations Part 200, Uniform Administrative Requirements, Cost Principles, and Audit Requirements for
Federal Awards (Uniform Guidance). KPMG LLP issues a separate report on the City’s internal control system
and compliance with applicable laws and regulations that meet the requirements of the Uniform Guidance.
Management’s discussion and analysis (MD&A) follows the independent auditors’ report and provides a
narrative introduction, overview, and analysis of the basic financial statements. This transmittal letter is
intended to compliment the MD&A and should be read in conjunction with it.
Profile of the Government
The City of Cambridge is located in southeast Middlesex County across the Charles River from the City of
Boston and occupies a land area of 6.43 square miles. Cambridge is bordered by the Towns of Watertown and
Belmont on the west and by the Town of Arlington and the City of Somerville on the north. The 2020
U.S. Census reported 118,403 residents in Cambridge, which is an increase from the 105,162 reported in the
2010 Census.
Originally inhabited by the Algonquin Native American tribe, which had largely vacated the area years earlier,
the region which now includes Cambridge was settled by Europeans from the Massachusetts Bay Company in
v
1630. Cambridge was founded as Newtowne in 1630 and served as the capital of Massachusetts Bay Colony
until 1634. The name was changed to Cambridge in 1638, and it became a city in 1846. Since 1942, the City
has had a council-manager form of government with nine City Councilors elected at-large every two years. The
City Council elects a Mayor and Vice Mayor from among its members.
The City Manager is the Chief Administrative Officer and carries out the policies of the City Council. With the
assistance of a Deputy City Manager and three Assistant City Managers, the City Manager coordinates the
functions of 36 municipal departments and is responsible for the delivery of services to residents. The City
Manager is appointed by the City Council and serves at the pleasure of the Council. The present City Manager
is employed under a contract which expires September 5, 2029. The School Committee is comprised of six
elected members plus the Mayor, all of whom are elected for two-year terms. The School Superintendent is
responsible for the day-to-day activities of the School Department and serves at the pleasure of the School
Committee. The Superintendent was appointed by the School Committee on October 2025, effective through
June 30, 2029.
The City provides a wide range of services including police and fire protection; education; refuse collection,
snow and leaf removal, traffic control; building inspections; licenses and permits; vital statistics; construction
and maintenance of streets and other infrastructure; water distribution; recreational and cultural activities;
library services; community development; and other human service programs.
The accounting records of the City’s general government operations, as reported in the general fund, capital
projects fund, affordable housing trust fund, city grants fund and other governmental funds are maintained on a
modified accrual basis at the fund level. Accordingly, revenues are recorded when measurable and available
and expenditures are recorded when the services or goods are received, and liabilities are incurred and
payable with expendable available resources. The accrual basis of accounting is followed when reporting on a
government-wide basis.
The basic financial statements present information on the City and its component units as required by GASB.
Component units are included in the City’s reporting entity because of the significance of their operational or
financial relationships with the City. The inclusion of component units in the City’s basic financial statements
does not affect their legal standing. The City has three component units, the Cambridge Retirement System,
the Cambridge Health Alliance, and the Cambridge Redevelopment Authority.
The budget cycle for FY25 was initiated in December 2023. At that time, budget staff met with the City Manager
and Finance Director to update the City’s 5-year financial projections in order to establish general budgetary
guidelines and limitations for the coming year. By state law, the budget must be submitted to the City Council
within 170 days after the Council organizes in early January. The City Manager submitted the FY25 Budget to
the City Council on April 29, 2024 and it was adopted on June 3, 2024. The Annual Budget for FY25 became
effective July 1, 2024.
Demographic Summary
•
Cambridge is a city of 13 neighborhoods. Most neighborhoods have their own political and community
organizations. Residents often participate vocally in City debates.
•
Cambridge is ethnically diverse. 55% of residents are White Non-Hispanic. Minority residents are highly
diverse, with no single race, language group, country of origin, or ethnic identity dominant. (Source:
2019-2023 ACS)
•
29% of residents are foreign born. Of those, over 47% were born in Asia and 21% were born in Europe.
(Source: 2019-2023 ACS)
•
34% of residents speak a language other than English at home. Of these, 19% speak Spanish and 34%
speak an Asian language, about half of whom speak Chinese. The remainder uses a wide variety of
languages. (Source: 2019-2023 ACS)
vi
•
While the majority of new units are currently marketed as rentals, the 2019-2023 ACS found 34% of
occupied housing units to be owner-occupied, and 66% to be renter-occupied.
•
The Census recorded 49,475 households. Of these, 37% are single person households, one of the largest
proportions in Massachusetts; 40% are family households; and 23% consist of roommates or unmarried
partners. (Source: 2019-2023 ACS)
•
19,680 families reside in Cambridge; 8,116 are families with minor children. (Source: 2019-2023 ACS)
•
80% of residents, age 25 or older, have a four-year college degree and 50% also have a graduate degree.
Only 4% of residents age 25 or older lack a high school diploma. (Source: 2019-2023 ACS)
Local Economy
Cambridge is widely known as the University City. Harvard, America’s oldest university was established here in
1636, six years after the City itself was founded in 1630. It is also home to Lesley University, and the
Massachusetts Institute of Technology. Yet Cambridge is more than a university city. It features high-tech
workers and professionals, political activists, street musicians and immigrants from around the world.
•
The City’s per capita personal income of $100,534 (Bureau of Economic Analysis, 2024) is identical to the
Boston metro area average and higher than the Massachusetts, and U.S. averages.
•
According to the Massachusetts Department of Labor, 2024 employment averaged 151,278 jobs, with
private sector employment comprising 95.2% of total jobs.
•
Cambridge’s February 2025 unadjusted unemployment rate of 3.6%, is an increase from the prior year.
The rate remains lower than those of the Boston Primary Metropolitan Statistical Area, Massachusetts, and
United States. (Source: MA Dept of Economic Research, 2025)
•
Cambridge continues to maintain a high job to resident ratio, with 1.3 jobs for each resident.
•
Professional and business services lead the way among employment sectors, followed by education and
health services.
•
Led by Harvard University and MIT, the higher education sector continues to drive the job market,
employing nearly 23,000 people. Preeminent research institutions like Harvard, MIT, the Broad Institute,
and the Whitehead Institute act as a magnet for commercial investment in the city and drive innovation.
•
Many of the largest biotechnology and pharmaceutical sector have their headquarters or major regional or
national offices here in Cambridge including Takeda/Millennium Pharmaceuticals, Sanofi Aventis, Novartis,
Alnylam, Pfizer and Biogen.
•
The High-tech sector within the top 25 employers includes Google, HubSpot, Phillips North America
Akamai Technologies and CarGurus.
The City retained the rare distinction of being one of 22 municipalities in the United States with three AAA
ratings from the nation’s three major credit rating agencies. The City has received AAA ratings from Moody’s
Investors Service, Standard & Poor’s and Fitch Ratings every year since 1999.
Financial Planning and Major Initiatives
The City continues its practice of responsible management of financial operations and through improved
accounting and financial reporting. The sound financial decisions continued during the past fiscal year and will
benefit the City in years to come.
For FY25, the City’s free cash was certified at $184.3 million. This is a decrease of $48.9 million from the
previous year. Notable uses of Free Cash in FY25 included: Improvements to Neville Place, Federal Grant
Stabilization Fund; Debt Stabilization Fund; and Department of Public Works-Operation and Street Repairs.
vii
The City ended FY25 with a total general fund balance of $366.8 million, which includes an 0.30% increase of
general fund revenues, and is a 5.3% decrease of fund balance as compared to FY24. Each year, a portion of
the fund balance is allocated to committed and assigned accounts. A total of $166.0 million was held as
committed, assigned or nonspendable in FY25, leaving an unassigned fund balance of $200.8 million.
The property tax levy for FY25 increased by 9.21%. The ten-year average increase in the property tax levy is
6.31%. The FY25 Budget adopted by the City Council in June 2024 projected a property tax levy increase of
$53.4 million, or 9.3%, to $628.3 million in order to fund operating and capital expenditures. The FY25 adopted
operating budget increased by 8.1% as compared to FY24.
In FY25, real estate property assessed valuations totaled $76.2 billion, a $.4 billion or .5% increase from FY24.
The City’s property tax levy limit grew by $43.5 million to $817.5 million. The excess tax levy capacity, which is
the difference between the levy limit and the tax levy was $189.1 million in FY25, a decrease of $9.4 million or
4.8% from FY24.
The local portion of Community Preservation Act (CPA) funds are raised through a 3% surcharge on taxes. The
total amount appropriated in FY25 was $21.3 million ($14.7 million local, $3.0 million State, and $3.6 million
fund balance & reserves) and the City continued to allocate funds as follows: 80% to affordable housing, 10%
to historic preservation, and 10% to open space. Through FY25, the City has appropriated $301.7 million in
CPA funds with approximately $69.7 million in State matching funds.
In conjunction with the operating budget, the City annually prepares both a capital budget for the upcoming
fiscal year and a five-year improvement plan that is used as a guide for capital expenditures in future years.
The Capital Improvement Program (CIP) for the five-year period from FY25-FY29, which was adopted by the
City Council in June 2024, has an estimated cost of $726.1 million.
The City issues a majority of its debt with a ten-year or shorter repayment schedule, which requires higher debt
service payments in the short-term but results in a sizable interest savings. In addition, the CIP funds a portion
of the program on a “pay-as-you-go” basis out of current revenues. The City’s outstanding bonded debt as of
June 30, 2025 totaled $694.3 million.
Relevant Financial Policies
One of the primary reasons that the City is held in high regard by the financial community is its development
and implementation of a long-term financial plan. This plan is reviewed on an annual basis in conjunction with
the City’s bond sale and credit rating application process. The budget for the current fiscal year is used as the
base year upon which future year projections are built. All expenditures, revenues, and property valuations are
reviewed to ensure that the timeliest information is available to be used for future year projections.
The budget for the current year is also compared to the projections for that year from previous five-year plans
to determine the accuracy of the projections. If modifications to the projection process are needed to ensure
more accuracy, the City’s financial staff will make changes accordingly. After careful review, this plan is
submitted to the rating agencies prior to their review of the City’s financial condition. This plan serves as a basis
upon which important decisions concerning the City’s financial future are made.
Awards and Acknowledgements
The Government Finance Officers Association of the United States and Canada (GFOA) awarded a Certificate
of Achievement for Excellence in Financial Reporting to the City for its ACFR for the fiscal year ended June 30,
2024. This was the 39th consecutive year that the City has achieved this prestigious award. In order to be
awarded the Certificate of Achievement, the City had to publish an easily readable and efficiently organized
ACFR that satisfied both GAAP and applicable program requirements. A Certificate of Achievement is valid for
a period of one year. We believe our current ACFR continues to meet the GFOA Certificate of Achievement
program’s requirements, and we are submitting it to the GFOA for consideration for this year’s award.
viii
The City also received the GFOA’s Distinguished Budget Presentation Award for its annual budget document
for the fiscal year beginning July 1, 2024. The budget document was judged proficient as a policy document,
financial plan, an operations guide, and a communications driver.
This report could not have been prepared without the skill, effort, and dedication of the staff of the Finance
Department. We wish to express our appreciation to those who contributed to the preparation of this report. We
would also like to thank the City Council for their concern and support in planning and constructing the financial
operations of the City in a responsible and progressive manner.
Additionally, I would like to acknowledge all City employees who provide the wide array of high-quality services
to the citizens of Cambridge and contributed to the accomplishments highlighted above.
Very truly yours,
Yi-An Huang
City Manager
ix
Fiscal Year 2025
Directory of Officials
City Council
E. Denise Simmons, Mayor
Marc C. McGovern, Vice Mayor
Sumbul Siddiqui
Burhan Azeem
Jivan Sobrinho-Wheeler
Patricia M. Nolan
Paul F. Toner
Catherine Zusy
Ayesha M. Wilson
School Committee
E. Denise Simmons, Chair
Caroline Hunter
Jose Luis Rojas Villarreal
Richard Harding, Jr.
David Weinstein
Elizabeth Hudson
Rachel Weinstein
Principal Executive Officers
City Manager
Deputy City Manager
Yi-An Huang
Owen O’Riordan
Assistant City Manager for Fiscal Affairs
Deputy Finance Director
Claire Spinner
Michele Kincaid
Assistant City Manager for Community
Development
Iram Farooq
Assistant City Manager for Human Services
Ellen M. Semonoff
City Auditor
Assistant City Auditor
Joseph McCann
Diane Meireles
City Solicitor
Megan Bayer
City Clerk
Diane P. LeBlanc
x
DRAFT 1/30/2026 7:05 PM 705680F-1A_CityOfCambridgeMassachusetts_ACFR.docx
DRAFT 1/30/2026 7:05 PM 705680F-1A_CityOfCambridgeMassachusetts_ACFR.docx
xi
DRAFT 1/30/2026 7:05 PM 705680F-1A_CityOfCambridgeMassachusetts_ACFR.docx
DRAFT 1/30/2026 7:05 PM 705680F-1A_CityOfCambridgeMassachusetts_ACFR.docx
DRAFT 1/30/2026 7:05 PM 705680F-1A_CityOfCambridgeMassachusetts_ACFR.docx
DRAFT 1/30/2026 7:05 PM 705680F-1A_CityOfCambridgeMassachusetts_ACFR.docx
DRAFT 1/30/2026 7:05 PM 705680F-1A_CityOfCambridgeMassachusetts_ACFR.docx
DRAFT 1/30/2026 7:05 PM 705680F-1A_CityOfCambridgeMassachusetts_ACFR.docx
DRAFT 1/30/2026 7:05 PM 705680F-1A_CityOfCambridgeMassachusetts_ACFR.docx
DRAFT 1/30/2026 7:05 PM 705680F-1A_CityOfCambridgeMassachusetts_ACFR.docx
DRAFT 1/30/2026 7:05 PM 705680F-1A_CityOfCambridgeMassachusetts_ACFR.docx
DRAFT 1/30/2026 7:05 PM 705680F-1A_CityOfCambridgeMassachusetts_ACFR.docx
FINANCIAL SECTION
Independent Auditors’ Report
The Honorable Mayor and City Council
City of Cambridge, Massachusetts:
Report on the Audit of the Financial Statements
Opinions
We have audited the financial statements of the governmental activities, the business-type activities, the
aggregate discretely presented component units, each major fund, and the aggregate remaining fund
information of the City of Cambridge, Massachusetts (the City), as of and for the year ended June 30, 2025,
and the related notes to the financial statements, which collectively comprise the City’s basic financial
statements as listed in the table of contents.
In our opinion, based on our audit and the reports of the other auditors, the accompanying financial statements
referred to above present fairly, in all material respects, the respective financial position of the governmental
activities, the business-type activities, the aggregate discretely presented component units, each major fund,
and the aggregate remaining fund information of the City, as of June 30, 2025, and the respective changes in
financial position, and, where applicable, cash flows thereof for the year then ended in accordance with
U.S. generally accepted accounting principles.
We did not audit the financial statements of the discretely presented component units listed in note 1(c) to the
basic financial statements, which represent 100% of the aggregate discretely presented component units.
Those statements were audited by other auditors whose reports have been furnished to us, and our opinions,
insofar as they relate to the amounts included for those entities, are based solely on the reports of the other
auditors.
Basis for Opinions
We conducted our audit in accordance with auditing standards generally accepted in the United States of
America (GAAS) and the standards applicable to financial audits contained in Government Auditing Standards,
issued by the Comptroller General of the United States. Our responsibilities under those standards are further
described in the Auditors’ Responsibilities for the Audit of the Financial Statements section of our report. We
are required to be independent of the City, and to meet our other ethical responsibilities, in accordance with the
relevant ethical requirements relating to our audit. We believe that the audit evidence we have obtained is
sufficient and appropriate to provide a basis for our audit opinions.
Responsibilities of Management for the Financial Statements
Management is responsible for the preparation and fair presentation of the financial statements in accordance
with U.S. generally accepted accounting principles, and for the design, implementation, and maintenance of
internal control relevant to the preparation and fair presentation of financial statements that are free from
material misstatement, whether due to fraud or error.
In preparing the financial statements, management is required to evaluate whether there are conditions or
events, considered in the aggregate, that raise substantial doubt about the City’s ability to continue as a going
concern for twelve months beyond the financial statement date, including any currently known information that
may raise substantial doubt shortly thereafter.
KPMG LLP
Two Financial Center
60 South Street
Boston, MA 02111
KPMG LLP, a Delaware limited liability partnership, and its subsidiaries are part of
the KPMG global organization of independent member firms affiliated with KPMG
International Limited, a private English company limited by guarantee.
2
Auditors’ Responsibilities for the Audit of the Financial Statements
Our objectives are to obtain reasonable assurance about whether the financial statements as a whole are free
from material misstatement, whether due to fraud or error, and to issue an auditors’ report that includes our
opinions. Reasonable assurance is a high level of assurance but is not absolute assurance and therefore is not
a guarantee that an audit conducted in accordance with GAAS and Government Auditing Standards will always
detect a material misstatement when it exists. The risk of not detecting a material misstatement resulting from
fraud is higher than for one resulting from error, as fraud may involve collusion, forgery, intentional omissions,
misrepresentations, or the override of internal control. Misstatements are considered material if there is a
substantial likelihood that, individually or in the aggregate, they would influence the judgment made by a
reasonable user based on the financial statements.
In performing an audit in accordance with GAAS and Government Auditing Standards, we:
•
Exercise professional judgment and maintain professional skepticism throughout the audit.
•
Identify and assess the risks of material misstatement of the financial statements, whether due to fraud
or error, and design and perform audit procedures responsive to those risks. Such procedures include
examining, on a test basis, evidence regarding the amounts and disclosures in the financial
statements.
•
Obtain an understanding of internal control relevant to the audit in order to design audit procedures that
are appropriate in the circumstances, but not for the purpose of expressing an opinion on the
effectiveness of the City’s internal control. Accordingly, no such opinion is expressed.
•
Evaluate the appropriateness of accounting policies used and the reasonableness of significant
accounting estimates made by management, as well as evaluate the overall presentation of the
financial statements.
•
Conclude whether, in our judgment, there are conditions or events, considered in the aggregate, that
raise substantial doubt about the City’s ability to continue as a going concern for a reasonable period of
time.
We are required to communicate with those charged with governance regarding, among other matters, the
planned scope and timing of the audit, significant audit findings, and certain internal control related matters that
we identified during the audit.
Required Supplementary Information
U.S. generally accepted accounting principles require that the management’s discussion and analysis and the
schedules listed under the required supplementary information section in the accompanying table of contents
be presented to supplement the basic financial statements. Such information is the responsibility of
management and, although not a part of the basic financial statements, is required by the Governmental
Accounting Standards Board who considers it to be an essential part of financial reporting for placing the basic
financial statements in an appropriate operational, economic, or historical context. We have applied certain
limited procedures to the required supplementary information in accordance with GAAS, which consisted of
inquiries of management about the methods of preparing the information and comparing the information for
consistency with management’s responses to our inquiries, the basic financial statements, and other
knowledge we obtained during our audit of the basic financial statements. We do not express an opinion or
provide any assurance on the information because the limited procedures do not provide us with sufficient
evidence to express an opinion or provide any assurance.
Supplementary Information
Our audit was conducted for the purpose of forming opinions on the financial statements that collectively
comprise the City’s basic financial statements. The supplementary information listed under the supplemental
statements and schedules section in the accompanying table of contents are presented for purposes of
3
additional analysis and are not a required part of the basic financial statements. Such information is the
responsibility of management and was derived from and relates directly to the underlying accounting and other
records used to prepare the basic financial statements. The information has been subjected to the auditing
procedures applied in the audit of the basic financial statements and certain additional procedures, including
comparing and reconciling such information directly to the underlying accounting and other records used to
prepare the basic financial statements or to the basic financial statements themselves, and other additional
procedures in accordance with GAAS. In our opinion, the information is fairly stated, in all material respects, in
relation to the basic financial statements as a whole.
Other Information
Management is responsible for the other information included in the annual comprehensive financial report. The
other information comprises the introductory and statistical section but does not include the basic financial
statements and our auditors’ report thereon. Our opinions on the basic financial statements do not cover the
other information, and we do not express an opinion or any form of assurance thereon.
In connection with our audit of the basic financial statements, our responsibility is to read the other information
and consider whether a material inconsistency exists between the other information and the basic financial
statements, or the other information otherwise appears to be materially misstated. If, based on the work
performed, we conclude that an uncorrected material misstatement of the other information exists, we are
required to describe it in our report.
Other Reporting Required by Government Auditing Standards
In accordance with Government Auditing Standards, we have also issued our report dated January 30, 2026 on
our consideration of the City's internal control over financial reporting and on our tests of its compliance with
certain provisions of laws, regulations, contracts, and grant agreements and other matters. The purpose of that
report is solely to describe the scope of our testing of internal control over financial reporting and compliance
and the results of that testing, and not to provide an opinion on the effectiveness of the City's internal control
over financial reporting or on compliance. That report is an integral part of an audit performed in accordance
with Government Auditing Standards in considering the City's internal control over financial reporting and
compliance.
Boston, Massachusetts
January 30, 2026
CITY OF CAMBRIDGE, MASSACHUSETTS
Management’s Discussion and Analysis
Required Supplementary Information (Unaudited)
June 30, 2025
4
Management of the City of Cambridge (the City) provides this Management’s Discussion and Analysis as part
of the City’s Annual Comprehensive Financial Report (ACFR) to assist readers of the basic financial statements
in understanding the financial activities of the City for the fiscal year ended June 30, 2025. We encourage
readers to consider this information in conjunction with the transmittal letter at the front of this report and the
City’s basic financial statements, which follow this section.
Overview of the Financial Statements
The City’s financial statements present two types of statements each with a different view of the City’s finances.
This approach focuses on both the City as a whole (government-wide) and the fund financial statements. The
government-wide financial statements provide both long-term and short-term information about the City as a
whole. The fund financial statements focus on the individual parts of the City government, reporting the City’s
operations in more detail than the government-wide statements. Both presentations (government-wide and
fund) allow the user to address relevant questions, broaden the basis of comparison and enhance the City’s
accountability. The remaining statements provide financial information about activities for which the City acts
solely as a trustee or agent for the benefit of those outside of the government. An additional part of the basic
financial statements are the notes to the financial statements. This report also contains other required
supplementary information in addition to the basic financial statements.
Government-Wide Financial Statements
The government-wide statements report information about the City as a whole, and use accounting methods
similar to those used by private-sector companies. The statements provide both short-term and long-term
information about the City’s financial position, which assists in assessing the City’s economic position at the
end of the fiscal year. The statements are prepared using the flow of economic resources measurement focus
and the full accrual basis of accounting. All revenues and expenses connected with the fiscal year are reported
even if cash involved has not been received or disbursed. The government-wide financial statements include
two statements:
Statement of Net Position – Presents all the government’s assets, deferred outflows, liabilities and
deferred inflows, with the difference being reported as “net position”. The amount of net position is widely
considered a good measure of the City’s financial health as increases and decreases in the City’s net
position serve as a useful indicator of whether the City’s financial position is improving or deteriorating. The
reader should consider other nonfinancial factors, such as the condition of the City’s infrastructure and
changes to the property tax base, to assess the overall health of the City.
Statement of Activities – Presents information showing how the government’s net position changed
during the most recent fiscal year. Revenues and expenses are reported for some items that will not result
in cash flows until future fiscal periods, i.e., uncollected taxes or earned but unused sick and vacation time.
This statement also presents a comparison between direct expenses and program revenues for each
function of the City.
In the government-wide statements, financial information is presented in three columns in order to summarize
the City’s programs or activities. The types of activities presented are as follows:
Governmental Activities – Taxes and intergovernmental revenues primarily support the functions of the
government and are reported in this section. Most of the City’s basic services are reported here including
CITY OF CAMBRIDGE, MASSACHUSETTS
Management’s Discussion and Analysis
Required Supplementary Information (Unaudited)
June 30, 2025
5
general government, public safety, public works, parks and recreation, library, schools, human services,
public health programs, state and district assessments, debt service and other employee benefits.
Business-Type Activities – These functions normally are intended to recover all or a significant portion of
their costs through user fees and charges to external users of goods and services. The Water Fund
operation is considered a business-type activity.
Discretely Presented Component Units – Includes the Cambridge Health Alliance and the Cambridge
Redevelopment Authority.
The Cambridge Health Alliance (CHA) is a separate legal entity for which the City has financial
accountability and provides operating subsidies. It operates similar to a private sector business and the
business-type activity described above.
Complete financial statements for the CHA can be obtained from its administrative offices located at 101
Station Landing, 5th Floor, Medford, Massachusetts 02155.
The Cambridge Redevelopment Authority (CRA) is a separate legal entity for which the City has financial
accountability and provides a significant amount of intergovernmental revenue that will be used solely for
capital projects that are under CRA oversight. It operates similar to a private sector business and the
business-type activity described above.
Complete financial statements for the CRA for its fiscal year ended December 31, 2024 are available from
its offices at 255 Main Street 8th Floor, Cambridge, MA 02142.
Fund Financial Statements
Traditional users of government financial statements will find the fund financial statement presentation to be
most familiar. A fund is a grouping of related accounts that is used to keep control over resources that have
been allocated to specific projects or activities. The City uses fund accounting to ensure and demonstrate
compliance with several finance-related legal requirements.
All of the funds of the City can be divided into three categories as follows:
Governmental Funds – Most of the basic services provided by the City are financed through
governmental funds. Governmental funds are used to account for the same functions reported as
governmental activities in the government-wide financial statements. However, the governmental fund
financial statements focus on near-term inflows and outflows of resources to be spent. The focus is also on
the balances left at the end of the fiscal year available for spending. This information is useful in evaluating
the City’s near-term financing requirements. This approach is the modified accrual basis of accounting,
which uses the flow of current financial resources measurement focus. Such statements provide a detailed
short-term view of the City’s finances that assist in determining whether there will be adequate financial
resources available to meet current needs.
Because the focus of governmental funds is narrower than that of the government-wide financial
statements, it is useful to compare the information presented for governmental funds with similar
information presented for governmental activities in the government-wide financial statements. This
CITY OF CAMBRIDGE, MASSACHUSETTS
Management’s Discussion and Analysis
Required Supplementary Information (Unaudited)
June 30, 2025
6
comparison will assist the reader in understanding the long-term impact of the government’s near-term
financing decisions. The governmental funds balance sheet and the governmental funds statement of
revenues, expenditures, and changes in fund balances provide reconciliations to facilitate the comparison.
The reconciliations are presented on the page immediately following each respective governmental fund
financial statement.
The City has several governmental funds; four are considered major funds for presentation purposes. Each
major fund is presented in a separate column in the governmental funds balance sheet and in the
governmental funds statement of revenues, expenditures, and changes in fund balances. The remaining
governmental funds are aggregated and shown as other governmental funds.
Proprietary Fund – Provides services for which the City charges customers a fee and operates like a
commercial business. The proprietary fund provides the same type of information as in the
government-wide financial statements, only in more detail. Like the government-wide financial statements,
proprietary fund financial statements use the full accrual basis of accounting. There is no reconciliation
needed between the government-wide financial statements for the business-type activity and the
proprietary fund financial statements.
Fiduciary Funds – Such funds are used to account for resources held for the benefit of parties outside the
City government. Fiduciary funds are not reflected in the government-wide financial statements because
the resources of these funds are not available to support the City’s own programs. The full accrual basis of
accounting is used for fiduciary funds and is much like that used for proprietary funds.
The City’s fiduciary funds are the Employee Retirement System which accounts for the transactions,
assets, liabilities and net position of the City employees’ pension plan; the Other Postemployment Benefits
(OPEB) Trust Fund, which is an irrevocable trust established for the accumulation of assets to reduce the
liability associated with the City’s obligation for other postemployment benefits; and the Private Purpose
Trust and Custodial Funds, which include money held and administered by the City of behalf of third
parties.
Notes to the Financial Statements
The notes provide additional information that is essential to a full understanding of the data provided in the
government-wide and fund financial statements. The notes to the financial statements can be found
immediately following the Discretely Presented Component Unit Financial Statements.
Required Supplementary Information
The basic financial statements are followed by a section of required supplementary information. This section
includes a budgetary comparison schedule for the City’s general fund – the only fund for which an annual
budget is legally adopted. The budgetary comparison also includes a reconciliation of revenues and
expenditures reported on the City’s budgetary basis of accounting and the revenues and expenditures reported
on a GAAP basis. Also included is historical information for the City’s pension and other postemployment
benefit obligations and related schedules of employers’ contributions.
CITY OF CAMBRIDGE, MASSACHUSETTS
Management’s Discussion and Analysis
Required Supplementary Information (Unaudited)
June 30, 2025
7
Current Year Financial Impacts
•
The City’s OPEB obligation significantly impacts the Government wide financial results. As of the
measurement date, the City reported net OPEB liability, net of deferrals of $857 million, a decrease of
$14.3 million compared to the prior measurement date.
•
In fiscal year 2025, the City’s contribution to the OPEB Trust Fund was $30.9 million for retirees’ health
benefits which offset the benefit expenses of $28.9 million. In 2025 and 2024, the OPEB Trust Fund earned
investment income, in the amount of $2.8 million and $3.8 million, respectively. This increase is attributed
to increased portfolio performance and improved market conditions.
•
The City’s net pension liability also significantly impacts the Government-wide financial results. The City is
required to report its proportionate share of the collective net pension liability, net of deferrals of
$77.7 million, a decrease of $19.9 million compared to the prior measurement date.
Government-Wide Financial Analysis
Statement of Net Position
The following table reflects the condensed net position based on the statement of net position found on
page 15.
The City’s combined net position (governmental and business-type activities) exceeded its liabilities on
June 30, 2025, by $1.1 billion (presented as net position). Of this amount, ($340.0) million was reported as
“unrestricted net position” and $114.6 million was reported as restricted. The remainder represents the
investment in capital assets such as land, buildings, equipment, and infrastructure (roads, sewer pipes, dams,
and other immovable assets), less any related debt used to acquire that asset that is still outstanding – the
amount is $1,301.4 million and indicates the amount of the net book value of the City’s capital assets that
exceeds capital debt. Since most of the City’s debt has a ten-year life, a considerable amount of the City’s
capital asset lives extend beyond the life of the debt. The City uses these capital assets to service the
community; therefore, they are not available for future spending. Other resources are needed to repay the debt
because the capital assets cannot be used to finance these liabilities.
Included within the governmental activities current and other assets are cash and investments of $961.5 million,
down .34% from prior year; and net receivables of $46.6 million, down $2.5 million from prior year.
Governmental activities total liabilities include $754.5 million in general obligation bonds and note payable;
$26.1 million in compensated absence liabilities for vested sick and vacation leave; and $25.5 million in future
year workers’ compensation, health benefits and possible judgments and claims. The major change in liabilities
is attributed to a $79.3 million increase in bonds payable due to continued school building construction, city fire
headquarters renovation, and infrastructure improvements projects.
CITY OF CAMBRIDGE, MASSACHUSETTS
Management’s Discussion and Analysis
Required Supplementary Information (Unaudited)
June 30, 2025
8
Business-type activity liabilities totaled $6.3 million, which includes $1.3 million in accounts payable and
accrued payroll expenses,$4.0 million in general obligation bonds, $647.0 thousand in compensated absences
and $341.0 thousand in future year workers’ compensation and health benefits.
Condensed Schedule of Net Position
June 30, 2025 and 2024
(in millions)
Governmental activities
Business type activities
Total primary government
June 30
June 30
June 30
2025
2024
2025
2024
2025
2024
Total assets and deferred outflows:
Current and other assets
$
1,026.2
1,035.1
18.1
20.2
1,044.3
1,055.3
Capital assets
1,795.6
1,692.2
124.5
120.5
1,920.1
1,812.7
Total assets
2,821.8
2,727.3
142.6
140.7
2,964.4
2,868.0
Deferred outflows
96.9
170.4
—
—
96.9
170.4
Total assets and
deferred outflows
$
2,918.7
2,897.7
142.6
140.7
3,061.3
3,038.4
Total liabilities and deferred inflows:
Long-term liabilities
$
1,583.5
1,578.6
4.1
0.5
1,587.6
1,579.1
Other liabilities
228.1
248.6
2.2
1.7
230.3
250.3
Total liabilities
1,811.6
1,827.2
6.3
2.2
1,817.9
1,829.4
Deferred inflows
167.5
208.9
—
—
167.5
208.9
Total liabilities and
deferred inflows
$
1,979.1
2,036.1
6.3
2.2
1,985.4
2,038.3
Net position:
Net investment in capital assets
$
1,182.2
1,134.9
119.2
120.3
1,301.4
1,255.2
Restricted
114.6
103.5
—
—
114.6
103.5
Unrestricted
(357.2)
(376.8)
17.1
18.2
(340.1)
(358.6)
Total net position
$
939.6
861.6
136.3
138.5
1,075.9
1,000.1
Statement of Changes in Net Position
The City’s total net position increased by $75.9 million in fiscal year 2025 of which the governmental activities
net position increased $78.0 million and the business-type activity decreased $2.1 million. The continued
investment in the City’s capital assets of $107.4 million is the main contributor to governmental activities’
increase in assets. The increase in long-term liabilities of $8.5 million is mainly due to the increase in bonds
and notes payable, partially offset by a decrease in net pension liability.
CITY OF CAMBRIDGE, MASSACHUSETTS
Management’s Discussion and Analysis
Required Supplementary Information (Unaudited)
June 30, 2025
9
This summary of net changes is based upon the statement found on page 16.
Condensed Schedule of Changes in Net Position
June 30, 2025 and 2024
(In millions)
Governmental activities
Business-type activity
Total primary government
June 30
June 30
June 30
2025
2024
2025
2024
2025
2024
Charges for services
$
144.7
162.9
20.0
19.4
164.7
182.3
Operating grants and contributions
66.8
69.9
—
—
66.8
69.9
Capital grants and contributions
8.8
7.8
—
—
8.8
7.8
General revenues:
Taxes:
Property taxes levied
629.4
582.2
—
—
629.4
582.2
Excises
33.9
33.3
—
—
33.9
33.3
Payment in lieu of taxes
8.9
8.7
—
—
8.9
8.7
Grants and contributions not restricted
79.2
82.2
—
—
79.2
82.2
Investment income
31.9
32.2
0.1
0.1
32.0
32.3
Miscellaneous
67.5
109.0
—
—
67.5
109.0
Total revenues
1,071.1
1,088.2
20.1
19.5
1,091.2
1,107.7
Expenses:
General government
76.0
90.0
—
—
76.0
90.0
Public safety
201.4
196.3
—
—
201.4
196.3
Community maintenance and development
243.3
211.9
—
—
243.3
211.9
Human resource development
109.8
99.4
—
—
109.8
99.4
Education
342.7
337.2
—
—
342.7
337.2
Water department
—
21.5
20.2
21.5
20.2
Interest
20.6
16.8
—
—
20.6
16.8
Total expenses
993.8
951.6
21.5
20.2
1,015.3
971.8
Excess before transfers
77.3
136.6
(1.4)
(0.7)
75.9
135.9
Transfers
0.7
0.7
(0.7)
(0.7)
—
—
Change in net position
78.0
137.3
(2.1)
(1.4)
75.9
135.9
Net position – beginning
861.6
724.3
138.4
139.9
1,000.0
864.2
Net position – ending
$
939.6
861.6
136.3
138.5
1,075.9
1,000.1
CITY OF CAMBRIDGE, MASSACHUSETTS
Management’s Discussion and Analysis
Required Supplementary Information (Unaudited)
June 30, 2025
10
Total Revenues
Total governmental activities revenues for the City are comprised of general revenues of $851.5 million,
charges for services $144.7 million, operating grants and contributions $66.8 million and capital grants and
contributions of $8.8 million.
General
Real estate tax revenues are the City’s largest revenue source at $629.4 million representing 73.9% of general
revenues. The assessed tax valuation base is $76.2 billion up from $75.9 billion assessed in the prior year
showing a .47% increase, which is primarily due to new construction and FY25 amended growth.
Grants and contributions not restricted to specific programs is $79.2 million representing 9.3% of general
revenues and include state cherry sheet revenues, Massachusetts Teachers Retirement System
(MTRS) contributions and other unrestricted contributions. There was a $3.0 million decrease over the prior
year, which is primarily due to the decrease in MTRS contributions.
Program
Charges for services are $144.7 million, which is a decrease of $18.2 million from prior year and represents a
decrease from a variety of department revenues. The community maintenance and development portion of
$74.2 million decreased by $1.2 million over prior year and includes sewer service revenues, community cable
revenues and other public works type fees. The human resources development portion of $7.0 million remained
the same as prior year. The public safety portion of $62 million decreased by $17 million over the prior year
primarily due to reduced building permit revenue.
Operating grants and contributions of $66.8 million decreased by $3.0 million over the prior year and account
for approximately 6.2% of the total City revenues. The funding source represents several federal and state
grants restricted to specific grant conditions. Contributors to the decrease is the ARPA revenue recognition of
$6.8 million offset by the increase in School grants by $3.8 million.
79.5%
13.5%
6.2%
.8
Total Governmental Revenues
General revenues
Charges for services
Operating grants and contributions
Capital grants and contributions
CITY OF CAMBRIDGE, MASSACHUSETTS
Management’s Discussion and Analysis
Required Supplementary Information (Unaudited)
June 30, 2025
11
Expenses
For the fiscal year ended June 30, 2025, expenses for government activities totaled $993.9 million, which cover
a range of services including but not limited to public safety, education, and community maintenance. The
City’s expenses increased by $42.3 million or 4.4% over prior year. A portion of the increase is attributable to
cost of living and employee benefit increases of approximately 3%.
As stated above, the City’s affordable housing initiative and the preservation of open space are very important.
This is the twenty third year of the Community Preservation Act (CPA). This program fosters investment in
permanent affordable housing projects, preservation of historic locations, protection of open space and the
restoration/creation of parks and recreation areas. Expenses related to these initiatives are recorded in the
community maintenance and development category. During 2025, the City spent $58 million from the
Affordable Housing Trust to subsidize housing projects.
Business-Type Activity
Net position of the Business-Type Activity at the end of the year consisted of unrestricted net position of
$17.1 million and a net investment in capital assets of $119.2 million.
Business-Type Activity decreased net position by $2.1 million. The net position change reflects a decrease of
$2.1 million in unrestricted net position.
Financial Analysis of the City’s Fund Statements
This analysis is based on the Governmental and Proprietary fund Financial Statements. As noted earlier, the
City uses fund accounting to ensure and demonstrate compliance with finance related legal requirements.
Governmental Funds
The focus of the City’s governmental funds is to provide information on near term inflows, outflows, and
balances of spendable resources. Such information is useful in assessing the City’s financial requirements. In
particular, unassigned fund balance may serve as a useful measure of a government’s financial position at the
end of the fiscal year.
As of the end of the current fiscal year, the City’s governmental funds reported a combined ending fund balance
of $858.1 million. Of this amount, $288.2 million was restricted because the funds include grants or bonded
projects that are controlled by external sources. Also, $349.2 million has been committed for specific purposes
such as stabilization funds, health claims trust fund, parking fund, etc., for which the movement of these funds
must be approved by the highest legislative level at the City, which is the City Council. Finally, $25.8 million has
been assigned for encumbrance balances. The remainder of the fund balance of $194.9 million is considered
“Unassigned”.
The General Fund is the chief operating fund of the City. At the end of the current year, unassigned fund
balance was $200.8 million, while the total fund balance was $366.8 million. The overall decrease in
unassigned fund balance is the result of decreased revenues from the issuance of building permits and sewer
charges.
CITY OF CAMBRIDGE, MASSACHUSETTS
Management’s Discussion and Analysis
Required Supplementary Information (Unaudited)
June 30, 2025
12
As a measure of liquidity, it may be useful to compare both unassigned and total fund balances to total fund
expenditures. Unassigned fund balance represents 22.2% of total General Fund expenditures, while the total
balance represents 40.5% of that same amount.
The Capital fund accounts for all the financial resources to be used for the acquisition or construction of major
capital facilities, other than those financed by the proprietary fund. The fiscal year 2025 Capital fund fund
balance is $232.6 million, an increase of $16.4 million from fiscal year 2024. This increase is a result of the
significant increase in the bond issuance to fund increased capital spending on the new Tobin School
scheduled for completion in the first quarter of FY26 and the ongoing renovations to fire headquarters.
The affordable housing trust fund is the fund that captures all the affordable housing construction projects and
the preservation of affordable housing units for the City. At the end of fiscal year 2025, the total fund balance
was $202.1 million which is an increase of 3.6%. The trust increased expenditures by $20.3 million over prior
year due to increase in project loan activity and still managed a 3.6% increase in total fund balance. This fund
was established in the 1990’s to provide funding for housing projects to increase the supply of affordable
housing units for the City.
Beginning in fiscal 2021 and continuing in fiscal 2023, 2024 and 2025, the City Grants Fund is reported
separately due to the increase in expenditures from the COVID-19 ARPA and FEMA grants. The grants funded
shelters and meals for the most vulnerable population, community COVID testing sites, and public safety
overtime to assist in vaccine and testing clinics throughout the City. The ARPA expenditures were $22.3 million
in the current year with a year-to-date grant total of $75.9 million. The fiscal year 2025 City Grant Fund balance
is $9.0 million, an increase of $6.9 million from 2024.
The Other Governmental fund is used to account for programs such as, Community Development Block Grant,
various school grants, the Parking Fund, Community Preservation Act, the Aggregation Adder Fund and Opioid
Settlement Fund. These funds receive funding from sources such as federal and state grants and from fees.
The fiscal year 2025 Other governmental fund balance is $47.5 million, an increase of $7.4 million from 2024.
This was a result of increased revenues in all of the various programs making up the Other Governmental
Fund.
Proprietary Fund
The City’s proprietary fund provides the same type of information found in the government-wide statements, but
in more detail.
The Water Fund operating revenues increased $527.2 thousand or 2.7% as a result of a 6.8% rate increase but
the System did experience a decrease in usage. Also, the FY25 operating costs increased $1.2 million because
of increases in depreciation expense, plant material costs, and employee salaries COL increase of 3%. This
resulted in a decrease in the net position of $2.1 million. The net position change reflects a slight decrease in
net investment in capital assets of .06% and the decrease in unrestricted net position of $2.1 million or 11.3%.
CITY OF CAMBRIDGE, MASSACHUSETTS
Management’s Discussion and Analysis
Required Supplementary Information (Unaudited)
June 30, 2025
13
General Fund Budgetary Highlights
The City submits its budget to the City Council in April and six months later sets the tax rate at the
Massachusetts Department of Revenue. During this process, the City reviews and revises its revenue and
expenditure plan for final adoption before setting the tax rate. The following are some of the major changes:
1. Cherry sheet revenues and expenditures are estimated in the original budget based upon previous year’s
cherry sheet revenues and adjusted, if needed, for the final budget.
2. Certain other revenues were adjusted based upon the previous year’s actual and slightly increased
estimates this year.
The following information pertains to the revenues and expenditures of the general fund. This data is included
in the Schedule of Revenues and Expenditures-Budgetary Basis, which presents financial information on the
budgetary basis of accounting.
Revenues and Other Financing Sources
Fiscal year 2025 actual revenues on a budgetary basis totaled $864.2 million. This represents an increase of
$13.7 million or 1.6% from fiscal year 2024. Property taxes are the single largest revenue source, representing
approximately 72.2% of general fund revenues, net of abatements. Sewer use receipts comprise the City’s next
largest revenue source, representing 8.3%. Other Income was lower than budget because of a decrease in
building permits ($15 million), and mitigation payments.
Expenditures
During fiscal year 2025, total expenditures increased by $85.7 million or 10.4% on a budgetary basis mainly
due to a 3.0% cost of living increase and increased operating cost.
Capital Asset and Debt Administration
Capital Assets
As of June 30, 2025, the City’s capital assets of its governmental activities and business-type activity amounted
to $1.92 billion (net of depreciation). The City’s capital assets include land, buildings, improvements, machinery
and equipment, open space, infrastructure and leased assets.
Some of the major capital asset events during the current fiscal year included several ongoing sewer
separation projects scattered throughout the City, which are funded through bonds and state grants, several
ongoing school building construction projects, the largest one opening in September 2025 and the City’s
ongoing firehouse headquarters renovation.
Additional information on the City’s capital assets can be found in note 5.
CITY OF CAMBRIDGE, MASSACHUSETTS
Management’s Discussion and Analysis
Required Supplementary Information (Unaudited)
June 30, 2025
14
Debt
At year-end, the City had $758.1 million in outstanding bonds compared to $675.2 million last year.
Governmental activities
Business-type activity
Totals
2025
2024
2025
2024
2025
2024
General obligation bonds
payable
$
754.5
675.2
3.6
—
758.1
675.2
The City maintains bond ratings with Fitch Ratings of AAA, Moody’s Investors Service Inc. of AAA, and
Standard & Poor’s Corporation of AAA.
Additional information on the City’s debt can be found in note 8.
Economic Factors and Next Year’s Budgets and Rates
The City’s tax levy increased $50.5 million, or 8.0%, to $678.9 million in fiscal year 2026. The City’s excess tax
capacity, an extremely important indication of the City’s financial health remained strong. The excess tax levy
capacity decreased from $189.1 million in FY25 to $172.9 million in FY26, an 8.6% decrease.
The FY26 operating budget increased by 3.7% over the FY25 adopted budget. The FY26 Adopted Capital
budget totaled $151.1 million. The largest component of the FY26 Capital budget was the appropriation of
$49.4 million for street infrastructure improvements and surface enhancements. Also, $26.5 million for sewer
infrastructure improvements and the combined sewer overflow project. Revenues and expenditure adjustments
were made to the Adopted FY26 Operating budget when the property tax rate was set in the fall of 2025
because of clearer information being available around state and property tax revenues.
New Accounting Standards
During the fiscal year ended June 30, 2025, the City adopted GASB Statement No. 101 “Compensated
Absences”, and GASB Statement No. 102 “Certain Risk Disclosures.”
Additional information regarding the effects of adopting these new accounting standards can be found in
Note 2(q) of the financial statements.
Contacting the City’s Financial Management
This financial report is designed to provide our citizens, taxpayers, customers and creditors with a general
overview of the City’s finances and to show the City’s accountability for the money it receives. Questions
concerning the information provided in this report or requests for additional information should be addressed to:
City of Cambridge, Attn: City Auditor, 795 Massachusetts Avenue, Cambridge, MA 02139.
CITY OF CAMBRIDGE, MASSACHUSETTS
Statement of Net Position
June 30, 2025
Aggregate
Discretely
Primary government
presented
Governmental
Business-type
component
Assets and Deferred Outflows of Resources
activities
activity
Total
units
Cash and investments
$
961,458,460
13,437,245
974,895,705
361,237,225
Cash and investments held by trustees
—
—
6,117,442
Receivables, net:
Property taxes
8,264,604
—
8,264,604
—
Motor vehicle excise
2,042,300
—
2,042,300
—
Tax title and possessions
3,593,843
—
3,593,843
—
Leases
217,956
—
217,956
1,714,044
Subscription assets
—
—
10,995,594
Intergovernmental
3,532,738
—
3,532,738
Other
28,903,798
5,689,047
34,592,845
40,402,102
Other assets
80,000
—
80,000
186,951,349
Internal balances
(32,723)
32,723
—
—
Noncurrent leases and other receivable accounts
18,106,175
—
18,106,175
3,225,993
Notes receivable
—
—
—
250,000
Investment in other property
—
—
—
5,000,000
Development projects held for sale
—
—
—
65,785
Capital assets:
Nondepreciable
563,202,616
45,512,204
608,714,820
21,271,705
Depreciable, net
1,232,447,007
78,001,518
1,310,448,525
251,287,409
Total assets
2,821,816,774
142,672,737
2,964,489,511
888,518,648
Deferred outflows of resources:
Related to debt refundings
3,205,629
—
3,205,629
—
Related to pensions
62,745,437
—
62,745,437
13,548,341
Related to other post employment benefits
30,930,766
—
30,930,766
5,009,122
Total assets and deferred outflows of resources
2,918,698,606
142,672,737
3,061,371,343
907,076,111
Liabilities and Deferred Inflows of Resources
Warrants and accounts payable
53,251,121
1,144,413
54,395,534
65,467,890
Accrued liabilities:
Tax abatements
5,880,100
—
5,880,100
25,449,375
Accrued payroll
28,139,231
136,047
28,275,278
—
Accrued interest
11,139,105
61,804
11,200,909
25,907,573
Other
6,102,607
—
6,102,607
5,853,495
Unearned revenue
14,889,722
—
14,889,722
—
Long-term liabilities:
Due within one year:
Bonds and notes payable
79,033,988
415,000
79,448,988
166,205
Due to third parties
—
—
—
1,025,713
Compensated absences
12,505,000
284,000
12,789,000
27,943,239
Payroll tax deferral
—
—
—
—
Lease payable
1,330,029
—
1,330,029
8,004,857
Subscription liability
—
—
—
4,455,142
Landfill
28,333
—
28,333
—
Judgments and claims
14,725,400
150,000
14,875,400
—
Pollution remediation
1,127,750
—
1,127,750
—
Due in more than one year:
Bonds and notes payable
675,482,731
3,598,943
679,081,674
6,050,560
Due to third parties
—
—
—
36,984,712
Compensated absences
13,625,000
363,000
13,988,000
—
Landfill
708,334
—
708,334
—
Lease payable
2,783,318
—
2,783,318
73,809,280
Subscription liability
-
—
—
4,464,372
Judgments and claims
10,826,700
190,900
11,017,600
—
Net OPEB liability
749,843,851
—
749,843,851
108,765,405
Pollution remediation
1,878,044
—
1,878,044
—
Net pension liability
128,330,964
—
128,330,964
29,271,148
Total liabilities
1,811,631,328
6,344,107
1,817,975,435
423,618,966
Deferred inflows of resources:
Related to pensions
12,107,590
—
12,107,590
2,848,840
Related to other post employment benefits
138,062,601
—
138,062,601
27,399,103
Related to rent
17,298,909
—
17,298,909
4,893,090
Total liabilities and deferred inflows of resources
1,979,100,428
6,344,107
1,985,444,535
458,759,999
Net Position
Net investment in capital assets
1,182,186,940
119,179,477
1,301,366,417
186,598,292
Restricted for:
Capital projects
66,332,223
—
66,332,223
—
Community preservation
24,237,958
—
24,237,958
—
Specific purposes
23,984,717
—
23,984,717
8,900,000
Other purposes
—
—
—
14,219,515
Unrestricted
(357,143,660)
17,149,153
(339,994,507)
238,592,305
Total net position
$
939,598,178
136,328,630
1,075,926,808
448,310,112
See accompanying notes to basic financial statements.
15
CITY OF CAMBRIDGE, MASSACHUSETTS
Statement of Activities
Year ended June 30, 2025
Program revenues
Net (expense) revenue and changes in net position
Aggregate
discretely
Operating
Capital
Primary government
presented
Charges for
grants and
grants and
Governmental
Business-type
component
Functions/programs
Expenses
services
contributions
contributions
activities
activity
Total
units
Primary government:
Governmental activities:
General government
$
76,054,786
225,935
—
—
(75,828,851)
—
(75,828,851)
Public safety
201,425,000
61,981,245
557,223
—
(138,886,532)
—
(138,886,532)
Community maintenance and development
243,326,402
74,204,764
3,778,207
8,814,349
(156,529,082)
—
(156,529,082)
Human resource development
109,762,910
6,895,078
40,098,204
—
(62,769,628)
—
(62,769,628)
Education
342,705,117
1,361,044
22,359,116
—
(318,984,957)
—
(318,984,957)
Interest on long-term debt
20,579,806
—
—
—
(20,579,806)
—
(20,579,806)
Total governmental activities
993,854,021
144,668,066
66,792,750
8,814,349
(773,578,856)
—
(773,578,856)
Business-type activity:
Water
21,474,802
19,959,109
—
—
—
(1,515,693)
(1,515,693)
Total business-type activity
21,474,802
19,959,109
—
—
—
(1,515,693)
(1,515,693)
Total primary government
$
1,015,328,823
164,627,175
66,792,750
8,814,349
(773,578,856)
(1,515,693)
(775,094,549)
Aggregate discretely presented component units:
Cambridge Health Alliance
$
1,086,264,719
459,240,867
669,525,786
—
42,501,934
Cambridge Redevelopment Authority
6,486,241
1,747,553
50,000
—
(4,688,688)
Total component units
$
1,092,750,960
460,988,420
669,575,786
—
37,813,246
General revenues:
Taxes:
Property taxes, levied for general purposes
$
629,443,105
—
629,443,105
—
Excises
33,905,523
—
33,905,523
—
Payments in lieu of taxes
8,900,376
—
8,900,376
—
Grants and contributions not restricted
79,245,746
—
79,245,746
—
Investment income
31,876,560
115,350
31,991,910
17,519,802
Sale of development rights
—
—
—
67,540,494
Miscellaneous
67,453,698
—
67,453,698
—
Transfers
729,340
(729,340)
—
—
Total general revenues and transfers
851,554,348
(613,990)
850,940,358
85,060,296
Change in net position
77,975,492
(2,129,683)
75,845,809
122,873,542
Net position – beginning, as restated (a)
861,622,686
138,458,313
1,000,080,999
325,436,570
Net position – ending
$
939,598,178
136,328,630
1,075,926,808
448,310,112
See accompanying notes to basic financial statements.
(a) Beginning of year net position of discretely presented component units was restated for GASB Statement No. 101 (CHA only).
16
CITY OF CAMBRIDGE, MASSACHUSETTS
Balance Sheet – Governmental Funds
June 30, 2025
Affordable
Other
Total
Capital
housing
City
governmental
governmental
Assets
General fund
fund
trust fund
grants fund
funds
funds
Cash and investments
$
426,672,552
260,523,021
200,036,088
25,140,313
49,086,486
961,458,460
Receivables, net:
Property taxes
8,264,604
—
—
—
—
8,264,604
Motor vehicle excise
2,042,300
—
—
—
—
2,042,300
Tax title and possessions
3,593,843
—
—
—
—
3,593,843
Leases
18,324,130
—
—
—
—
18,324,130
Intergovernmental
—
1,867,778
—
921,625
743,335
3,532,738
Departmental and other
20,293,531
—
8,286,824
—
323,443
28,903,798
Total receivables
52,518,408
1,867,778
8,286,824
921,625
1,066,778
64,661,413
Other assets
80,000
—
—
—
—
80,000
Due from other funds
—
569,969
—
—
—
569,969
Total assets
$
479,270,960
262,960,768
208,322,912
26,061,938
50,153,264
1,026,769,842
Liabilities, Deferred Inflows of Resources
and Fund Balances
Liabilities:
Warrants and accounts payable
$
13,058,906
30,331,029
6,199,082
2,034,311
1,627,793
53,251,121
Accrued liabilities:
Tax abatements
3,920,100
—
—
—
—
3,920,100
Judgments and claims
14,725,400
—
—
—
—
14,725,400
Accrued payroll
27,866,982
24,256
—
47,224
200,769
28,139,231
Other
5,988,096
—
—
—
114,511
6,102,607
Unearned revenue
—
—
—
14,889,722
—
14,889,722
Due to other funds
32,723
—
—
—
569,969
602,692
Total liabilities
65,592,207
30,355,285
6,199,082
16,971,257
2,513,042
121,630,873
Deferred inflows of resources:
Unavailable revenue
29,610,962
—
—
—
157,031
29,767,993
Related to rent
17,298,909
—
—
—
—
17,298,909
Fund balances (deficit):
Restricted
—
232,605,483
—
14,935,270
40,674,507
288,215,260
Committed
140,257,510
—
202,123,830
—
6,808,684
349,190,024
Assigned
25,756,500
—
—
—
—
25,756,500
Unassigned
200,754,872
—
—
(5,844,589)
—
194,910,283
Total fund balances (deficit)
366,768,882
232,605,483
202,123,830
9,090,681
47,483,191
858,072,067
Total liabilities, deferred inflows of resources, and fund balances (deficit)
$
479,270,960
262,960,768
208,322,912
26,061,938
50,153,264
1,026,769,842
See accompanying notes to basic financial statements.
17
CITY OF CAMBRIDGE, MASSACHUSETTS
Reconciliation of the Governmental Funds Balance Sheet to the
Statement of Net Position
June 30, 2025
Total fund balance – governmental funds
$
858,072,067
Amounts reported for governmental activities in the statement of net position are
different because:
Capital assets used in governmental activities are not financial resources and
therefore are not reported in the funds
1,790,329,593
Net lessee activities
1,206,684
Adjust deferred inflows of resources to record revenues on an accrual basis
29,767,993
Capitalized loss on debt refunding in the government-wide statements that is not
capitalized in the governmental funds
3,205,629
Some liabilities are not due and payable in the current period and therefore are
not reported in the funds. Those liabilities consist of:
General obligation bonds, net
754,516,719
Accrued interest on bonds
11,139,105
Compensated absences
26,130,000
Landfill
736,667
Judgments and claims
10,826,700
Tax abatements
1,960,000
Pollution remediation
3,005,794
Net pension liability, net of deferred amounts
77,693,117
Net OPEB liability, net of deferred amounts
856,975,686
1,742,983,788
Net position of governmental activities
$
939,598,178
See accompanying notes to basic financial statements.
18
CITY OF CAMBRIDGE, MASSACHUSETTS
Statement of Revenues, Expenditures, and Changes in Fund Balances –
Governmental Funds
Year ended June 30, 2025
Affordable
City
Other
Total
General
Capital
housing
Grants
governmental
governmental
fund
fund
trust fund
fund
fund
funds
Revenues:
Real and personal property taxes
$
631,730,174
—
—
—
—
631,730,174
Excises:
Hotel/motel/meals/other
25,062,222
—
—
—
—
25,062,222
Motor vehicles
8,244,317
—
—
—
—
8,244,317
Payments in lieu of taxes
8,900,376
—
—
—
—
8,900,376
Intergovernmental
79,245,746
8,814,349
—
40,098,204
26,694,546
154,852,845
Investment income
20,282,275
141,808
9,838,782
792,762
820,933
31,876,560
Sewer use charges
69,820,523
—
—
—
—
69,820,523
Departmental and other
74,615,255
994,900
18,542,143
1,662,233
44,603,956
140,418,487
Total revenues
917,900,888
9,951,057
28,380,925
42,553,199
72,119,435
1,070,905,504
Expenditures:
Current:
General government
60,279,087
—
—
13,806,538
10,000
74,095,625
Public safety
191,461,418
—
—
1,559,507
—
193,020,925
Community maintenance and development
91,810,240
—
62,944,981
4,613,125
4,403,334
163,771,680
Human resource development
87,814,305
—
—
16,673,061
815,194
105,302,560
Education
295,137,393
—
—
—
21,292,278
316,429,671
Judgments and claims
4,475,914
—
—
—
—
4,475,914
State and district assessments
73,203,082
—
—
—
—
73,203,082
Capital outlays
—
185,165,480
—
—
—
185,165,480
Debt service
101,471,328
—
—
—
—
101,471,328
Total expenditures
905,652,767
185,165,480
62,944,981
36,652,231
26,520,806
1,216,936,265
Excess (deficiency) of revenues over expenditures
12,248,121
(175,214,423)
(34,564,056)
5,900,968
45,598,629
(146,030,761)
Other financing sources (uses):
Premium on debt issuance
634,090
12,148,525
—
—
—
12,782,615
Issuance of debt
—
149,650,000
—
—
—
149,650,000
Transfers in
22,547,385
29,875,000
41,685,750
1,000,000
1,174,495
96,282,630
Transfers out
(56,116,774)
(28,471)
—
—
(39,408,045)
(95,553,290)
Total other financing (uses) sources
(32,935,299)
191,645,054
41,685,750
1,000,000
(38,233,550)
163,161,955
Net change in fund balances
(20,687,178)
16,430,631
7,121,694
6,900,968
7,365,079
17,131,194
Fund balance – beginning
387,456,060
216,174,852
195,002,136
2,189,713
40,118,112
840,940,873
Fund balance – ending
$
366,768,882
232,605,483
202,123,830
9,090,681
47,483,191
858,072,067
See accompanying notes to basic financial statements.
19
CITY OF CAMBRIDGE, MASSACHUSETTS
Reconciliation of the Statement of Revenues, Expenditures, and
Changes in Fund Balance of Governmental Funds to the Statement of Activities
Year ended June 30, 2025
Net change in fund balances – total governmental funds
$
17,131,194
Amounts reported for governmental activities in the statement of activities are different
because:
Governmental funds report capital outlays as expenditures. In the statement of
activities, the cost of those assets is depreciated over their estimated useful
lives. Capital outlays, applicable to capital assets, ($171,381,886)
exceeded depreciation expense ($66,694,347)
104,687,539
Revenues are recorded on an accrual basis
194,673
Proceeds of long-term debt ($149,650,000) increase long-term liabilities in the
statement of net position, but are included in the operating statement of the
governmental funds. Repayment of bond principal, ($75,334,330) is an expenditure
in the governmental funds, but reduces long-term liabilities in the statement of net
position. This is the amount by which proceeds exceed payments.
(74,315,670)
Premiums received are revenues in the governmental funds, but are increases to
long-term liabilities, net of amortization, in the statement of net position
(5,014,224)
Deferred loss on refunding is amortized in the statement of activities and is not
reported in the governmental funds
(927,380)
Pension and other postemployment benefits reported in the statement of activities
does require the use of current financial resources, and therefore, is not
reported as an expenditure in the governmental funds
34,274,991
Net leasing activities
616,209
Some expenses reported in the statement of activities do not require the use of
current financial resources, and therefore, are not reported as expenditures in
the governmental funds. This amount represents the increase in non-current
accrued interest ($1,283,819), compensated absences ($1,719,000) and
in pollution remediation ($230,254), offset by decreases in non-current claims
($4,532,900) and landfill liabilities ($28,333).
1,328,160
Change in net position of governmental activities
$
77,975,492
See accompanying notes to basic financial statements.
20
CITY OF CAMBRIDGE, MASSACHUSETTS
Statement of Net Position – Proprietary Fund
June 30, 2025
Enterprise
fund
Water fund
Assets:
Current assets:
Cash and cash equivalents
$
13,437,245
Receivables, net
5,689,047
Due from other funds
32,723
Total current assets
19,159,015
Noncurrent assets:
Capital assets:
Nondepreciable
45,512,204
Depreciable, net
78,001,518
Total noncurrent assets
123,513,722
Total assets
142,672,737
Liabilities:
Current liabilities:
Warrants and accounts payable
1,144,413
Accrued liabilities:
Accrued payroll
136,047
Interest
61,804
Bonds payable, current
415,000
Compensated absences
284,000
Claims
150,000
Total current liabilities
2,191,264
Noncurrent liabilities:
Accrued liabilities:
Bonds payable, non current
3,598,943
Compensated absences
363,000
Claims
190,900
Total noncurrent liabilities
4,152,843
Total liabilities
6,344,107
Net position:
Net investment in capital assets
119,179,477
Unrestricted
17,149,153
Total net position
$
136,328,630
See accompanying notes to basic financial statements.
21
CITY OF CAMBRIDGE, MASSACHUSETTS
Statement of Revenues, Expenses, and Changes in Net Position – Proprietary Fund
Year ended June 30, 2025
Enterprise
fund
Water fund
Operating revenues:
Charges for services
$
19,959,109
Total operating revenues
19,959,109
Administration
5,693,937
Service and support programs
8,672,925
Interest
14,272
Depreciation
7,093,668
Total operating expenses
21,474,802
Operating loss
(1,515,693)
Nonoperating revenue:
Investment earnings – other
115,350
Nonoperating revenue
115,350
Loss before transfers
(1,400,343)
Transfers to other funds
(729,340)
Change in net position
(2,129,683)
Total net position – beginning
138,458,313
Total net position – ending
$
136,328,630
See accompanying notes to basic financial statements.
22
CITY OF CAMBRIDGE, MASSACHUSETTS
Statement of Cash Flows – Proprietary Fund
Year ended June 30, 2025
Enterprise
fund
Water fund
Cash flows from operating activities:
Cash received from customers
$
19,456,282
Cash paid to vendors
(9,083,646)
Cash paid to employees
(5,586,909)
Net cash provided by operating activities
4,785,727
Cash flows from noncapital financing activities:
Transfers
(729,340)
Net cash used in noncapital financing activities
(729,340)
Cash flows from capital and related financing activities:
Acquisition and construction of capital assets
(9,809,363)
Proceeds from the issuance of long term debt
4,061,475
Net cash used in capital and related financing activities
(5,747,888)
Cash flows from investing activities:
Investment income
115,350
Net cash provided by investing activities
115,350
Change in cash and cash equivalents
(1,576,151)
Cash and cash equivalents, beginning of year
15,013,396
Cash and cash equivalents, end of year
$
13,437,245
Reconciliation of operating loss to cash provided by operating activities:
Operating loss
$
(1,515,693)
Depreciation
7,093,668
Changes in operating assets and liabilities:
Accounts receivable
(502,827)
Other liabilities
(289,421)
Net cash provided by operating activities
$
4,785,727
Noncash capital and related financing activities:
Noncash capital acquisitions
$
(320,302)
See accompanying notes to basic financial statements.
23
CITY OF CAMBRIDGE, MASSACHUSETTS
Statement of Fiduciary Net Position
June 30, 2025
Pension and
Private Purpose
OPEB Trust
Trust
Custodial
Assets
Funds
Funds
Fund
Cash and cash equivalents
$
5,834,412
5,123,550
307,649
Dividend and interest receivable
1,183,824
—
—
Lease receivable
205,505
—
—
Other assets
432,860
—
—
Due from broker for securities sold
2,752
—
—
Investments, at fair value:
Fixed income securities
140,343,748
—
—
Equities
21,906,127
—
—
Pooled investments:
Fixed income
179,482,057
—
—
Real estate
339,425,305
—
—
Domestic equities
566,348,367
International equities
319,576,799
—
—
International fixed income
50,995,616
—
—
Alternative
350,609,392
—
—
Total investments
1,968,687,411
—
—
Cash collateral on security lending
1,180,923
—
—
Right to use assets
1,437,524
—
—
Total assets
$
1,978,965,211
5,123,550
307,649
Liabilities
Accrued liabilities
$
1,381,615
—
—
Cash collateral on security lending
1,180,923
—
—
Lease liability
1,695,318
—
Total liabilities
$
4,257,856
—
—
Deferred inflows of resources
Related to rent
$
174,532
—
—
Total liabilities and deferred inflows of resources
$
4,432,388
—
—
Net Position
Restricted for:
Pensions
$
1,930,118,923
—
—
OPEB benefits
44,413,889
—
—
Individuals, organizations and other governments
—
5,123,550
307,649
Total net position
$
1,974,532,812
5,123,550
307,649
See accompanying notes to basic financial statements.
24
CITY OF CAMBRIDGE, MASSACHUSETTS
Statement of Changes in Fiduciary Net Position
Year ended June 30, 2025
Pension and
Private Purpose
OPEB Trust
Trust
Custodial
Funds
Funds
Fund
Additions:
Contributions:
Employers
$
109,747,184
—
—
Nonemployer – city
—
—
—
Plan members
29,681,705
—
—
Other systems
4,804,184
—
—
Commonwealth of Massachusetts
221,451
—
—
Gifts and bequests
—
239,308
495,330
Miscellaneous
—
1,044
—
Total contributions
144,454,524
240,352
495,330
Investment earnings:
Interest and dividends
31,819,073
202,542
—
Securities lending income
70,992
—
—
Net appreciation in the fair value
of investments
142,262,471
—
—
Less:
Management fees
(9,499,572)
—
—
Borrower rebates and fees under securities
lending program
(64,498)
—
—
Net investment earnings
164,588,466
202,542
—
Total additions
309,042,990
442,894
495,330
Deductions:
Benefits
141,144,659
—
—
Refunds of contributions
2,560,333
—
—
Other systems
4,211,377
—
—
Administrative expenses
1,537,334
—
—
Beneficiary payments to individuals
—
291,625
496,751
Miscellaneous
—
79,600
—
Total deductions
149,453,703
371,225
496,751
Change in net position
159,589,287
71,669
(1,421)
Net position, beginning of year
1,814,943,525
5,051,881
309,070
Net position, end of year
$
1,974,532,812
5,123,550
307,649
See accompanying notes to basic financial statements.
25
CITY OF CAMBRIDGE, MASSACHUSETTS
Discretely Presented Component Units
Statement of Net Position
June 30, 2025
Component Units
CRA
CHA
December 31,
Assets and Deferred Outflows of Resources
June 30, 2025
2024
Total
Current assets:
Cash and investments
$
267,939,959
93,297,266
361,237,225
Cash and investments held by trustees
6,117,442
—
6,117,442
Receivables, net:
Leases
—
1,714,044
1,714,044
Subscription assets
10,995,594
—
10,995,594
Other
39,414,910
987,192
40,402,102
Other assets
186,789,327
162,022
186,951,349
Total current assets
511,257,232
96,160,524
607,417,756
Noncurrent assets:
Accounts receivable
—
1,295,456
1,295,456
Lease receivable
—
1,930,537
1,930,537
Notes receivable
—
250,000
250,000
Investment in other property
—
5,000,000
5,000,000
Development projects held for sale
—
65,785
65,785
Capital assets:
Nondepreciable
18,822,452
2,449,253
21,271,705
Depreciable, net
233,142,105
18,145,304
251,287,409
Total noncurrent assets
251,964,557
29,136,335
281,100,892
Total assets
763,221,789
125,296,859
888,518,648
Deferred outflows of resources:
Related to pensions
12,980,495
567,846
13,548,341
Related to other post employment benefits
4,971,505
37,617
5,009,122
Total assets and deferred outflows of resources
$
781,173,789
125,902,322
907,076,111
Liabilities and Deferred Inflows of Resources
Current liabilities:
Warrants and accounts payable
$
64,962,461
505,429
65,467,890
Accrued liabilities:
Accrued payroll
25,313,690
—
25,313,690
Other
25,907,573
135,685
26,043,258
Unearned revenue
5,853,495
—
5,853,495
Total current liabilities
122,037,219
641,114
122,678,333
Long-term liabilities:
Due within one year:
Bonds and notes payable
—
166,205
166,205
Due to third parties
1,025,713
—
1,025,713
Compensated absences
27,943,239
—
27,943,239
Lease payable
8,004,857
—
8,004,857
Subscription liability
4,455,142
—
4,455,142
Due in more than one year:
Bonds and notes payable
—
6,056,560
6,056,560
Due to third parties
36,984,712
—
36,984,712
Compensated absences
—
—
—
Lease payable
73,809,280
—
73,809,280
Subscription liability
4,464,372
—
4,464,372
Net OPEB liability
108,540,343
225,062
108,765,405
Net pension liability
28,574,620
696,528
29,271,148
Total noncurrent liabilities
293,802,278
7,144,355
300,946,633
Total liabilities
415,839,497
7,785,469
423,624,966
Deferred inflows of resources:
Related to pensions
2,748,858
99,982
2,848,840
Related to other post employment benefits
27,249,933
149,170
27,399,103
Related to leased property
1,564,128
3,328,962
4,893,090
Total liabilities and deferred inflows of resources
$
447,402,416
11,363,583
458,765,999
Net Position
Net investment in capital assets
$
172,226,500
14,371,792
186,598,292
Restricted for specific purposes
—
8,900,000
8,900,000
Restricted for other purposes
9,219,515
5,000,000
14,219,515
Unrestricted
152,325,358
86,266,947
238,592,305
Total net position
$
333,771,373
114,538,739
448,310,112
See accompanying notes to basic financial statements.
26
CITY OF CAMBRIDGE, MASSACHUSETTS
Discretely Presented Component Units
Statement of Revenues, Expenses and Changes in Net Position
Year ended June 30, 2025
Component Units
CRA
CHA
December 31,
Functions/programs
June 30, 2025
2024
Total
Expenses
$
1,086,264,719
6,486,241
1,092,750,960
Program revenues:
Charges for services
459,240,867
1,747,553
460,988,420
Operating grants and contributions
669,525,786
50,000
669,575,786
Total program revenues
1,128,766,653
1,797,553
1,130,564,206
Net program revenues (expenses)
42,501,934
(4,688,688)
37,813,246
General revenues:
Sale of development rights
—
67,540,494
67,540,494
Investment income
12,909,859
4,609,943
17,519,802
Total general revenues
12,909,859
72,150,437
85,060,296
Change in net position
55,411,793
67,461,749
122,873,542
Net position – beginning, as restated (a)
278,359,580
47,076,990
325,436,570
Net position – ending
$
333,771,373
114,538,739
448,310,112
See accompanying notes to basic financial statements.
(a) Beginning net position for CHA was restated for the adoption of GASB 101, see note 2.
27
CITY OF CAMBRIDGE, MASSACHUSETTS
Notes to Basic Financial Statements
June 30, 2025
28
(Continued)
(1) The Financial Reporting Entity
(a) Primary Government
Settled in 1630 by a group from the Massachusetts Bay Company, the City of Cambridge
(the City) was incorporated as a town in 1636 and became a city in 1846. Since 1940, the City has
operated under a Council Manager form of government. The legislative body of the City is the City
Council, consisting of nine members elected at-large every two years; the Mayor and Vice Mayor are
elected by the Council from among its members for a two-year term. Executive authority resides with
the City Manager, who is appointed by the Council and is responsible for the delivery of services to City
residents.
The Mayor also serves as Chair of the School Committee. The School Committee, whose members are
elected, has full authority for operations of the school system and appoints a superintendent to
administer the system’s day-to-day operations.
The accompanying basic financial statements present the City of Cambridge and its component units.
The component units discussed below are included in the City’s reporting entity because of the
significance of their operational or financial relationships with the City.
(b) Retirement System
The Cambridge Retirement System (the System) is a defined benefit contributory retirement system
created under State statute. It is administered by a Retirement Board comprised of five members: the
City Auditor who serves as ex officio; two individuals elected by participants in the System; a fourth
member appointed by the City Manager and a fifth member chosen by the other members of the
Retirement Board. The System provides pension benefits to retired City, Cambridge Housing Authority,
Cambridge Redevelopment Authority and Cambridge Health Alliance employees. Although legally
separate, the System provides services entirely or almost entirely to the City and thus has been
reported as if it were part of the primary government; a method of inclusion known as blending.
The System is on a calendar fiscal year. As a result, the financial information of the System is as of and
for the year ended December 31, 2024. The System is included in the City’s fiduciary fund financial
statements. Complete financial statements for the System for its year ended December 31, 2024 are
available from its offices on 125 Cambridge Park Drive, Suite 104, Cambridge, MA 02140.
(c) Discretely Presented Component Units
A Statement of Net Position and a Statement of Activities are presented for the City’s component units
for the Cambridge Health Alliance and the Cambridge Redevelopment Authority. The total component
unit information can then be found as a separate column on the City’s entity-wide Statement of Net
Position and Statement of Activities to emphasize that they are legally separate from the City.
The Cambridge Health Alliance (CHA) is included as a component unit because the City is
responsible for the appointment of the hospital’s board of trustees and is financially accountable for and
is able to impose its will on the organization. CHA is a body politic and corporate and public
instrumentality of the Commonwealth of Massachusetts (the Commonwealth) established by
Chapter 147 of the Acts of 1996. CHA is governed by a nineteen member board, all of whom are
CITY OF CAMBRIDGE, MASSACHUSETTS
Notes to Basic Financial Statements
June 30, 2025
29
(Continued)
appointed by the City Manager. CHA is responsible for the implementation of public health programs in
the City.
Complete financial statements for the CHA for its fiscal year ended June 30, 2025 are available from its
offices on 350 Main St, Suite 31, Malden, Massachusetts 02148.
The Cambridge Redevelopment Authority (CRA) was established in 1955 pursuant to Chapter 121B
of the Massachusetts General Laws, as amended, to administer and plan urban renewal projects within
the City of Cambridge, Massachusetts (the City). The CRA was issued a Certificate of Organization by
the Secretary of the Commonwealth of Massachusetts on November 20, 1956. The CRA is governed
by a five-member board of directors, one of whom is appointed by the Governor of the Commonwealth
of Massachusetts and remaining four members are appointed by the Cambridge City Manager and
confirmed by the Cambridge City Council. The CRA has received a significant amount of
intergovernmental revenue that will be used solely for capital projects that are under CRA oversight. In
accordance with GASB Statement No. 61, the CRA is presented as a discrete component unit of the
City.
Complete financial statements for the CRA for its fiscal year ended December 31, 2024 are available
from its offices at 255 Main Street 8th Floor, Cambridge, MA 02142.
Unless otherwise indicated, the notes to the basic financial statements pertain only to the primary
government because certain disclosures of the component units are not significant relative to the
primary government.
(d) Related Organizations
The City Manager is also responsible for appointing four of five board members to the Cambridge
Housing Authority, subject to confirmation by the Council. However, the City’s accountability for this
organization does not extend beyond making these appointments.
(2) Summary of Significant Accounting Policies
The following is a summary of the more significant policies followed by the City:
(a) Government-Wide and Fund Financial Statements
The government-wide financial statements (i.e., the statement of net position and the statement of
activities) report information on all the nonfiduciary activities of the primary government and its
discretely presented component units. For the most part, the effect of interfund activity has been
removed from these statements. Governmental activities, which normally are supported by taxes and
intergovernmental revenues, are reported separately from business-type activities that rely to a
significant extent on fees and charges for support. Likewise, the primary government is reported
separately from the legally separate component units for which the primary government is financially
accountable.
The statement of activities demonstrates the degree to which the direct expenses of a given function or
segment are offset by program revenues. Direct expenses are those that are clearly identifiable with a
specific function or segment. Program revenues include (1) charges to customers or applicants who
purchase, use, or directly benefit from goods, services, or privileges provided by a given function or
CITY OF CAMBRIDGE, MASSACHUSETTS
Notes to Basic Financial Statements
June 30, 2025
30
(Continued)
segment and (2) grants and contributions that are restricted to meeting the operational or capital
requirements of a particular function or segment. Taxes and other items not properly included among
program revenues are reported instead as general revenues.
Separate financial statements are provided for governmental funds, proprietary funds, and fiduciary
funds, even though the latter are excluded from the government-wide financial statements. Major
individual governmental funds and the individual enterprise fund are reported as separate columns in
the fund financial statements.
(b) Measurement Focus, Basis of Accounting, and Financial Statement Presentation
(i)
Government-Wide Financial Statements
The government-wide financial statements are reported using the economic resources
measurement focus and the full accrual basis of accounting, as are the proprietary fund and
fiduciary fund financial statements. Revenues are recorded when earned and expenses are
recorded when a liability is incurred, regardless of when the timing of related cash flows take place.
Property taxes are recognized as revenues in the year for which they are levied. Grants and similar
items are recognized as revenue as soon as all eligibility requirements have been satisfied.
(ii)
Governmental Fund Financial Statements
Governmental fund financial statements are reported using the current financial resources
measurement focus and the modified accrual basis of accounting. Under this method, revenues are
recognized as soon as they are “susceptible to accrual” (i.e., both measurable and available).
Revenues not considered to be available are recorded as deferred inflows of resources.
The City applies the susceptible to accrual criteria to property and other taxes and
intergovernmental revenues. In applying the susceptible to accrual concept to intergovernmental
revenues, there are essentially two types of revenues. In one, moneys must be expended for a
specific purpose or project before any amounts will be paid to the City; therefore, revenues are
recognized as expenditures are incurred subject to availability requirements. In the other, moneys
are virtually unrestricted and are usually revocable only for failure to comply with prescribed
requirements. These resources are reflected as revenues when cash is received, or earlier if the
susceptible to accrual criteria are met. State aid is accrued as revenue in the year that the funds
are appropriated by the Commonwealth.
Property taxes and other taxes are recorded as revenue in the year for which the taxes have been
levied, provided they are collected within 60 days after year-end. Generally, intergovernmental
revenues are recognized as revenue, provided they are earned during the year and collected within
one year after year-end, except Chapter 90 receivables which are considered available when
received. Investment income is recorded as earned. Other revenues including sewer user fees are
recorded when received in cash because they are generally not measurable until actually received.
Expenditures are recorded when the related fund liability is incurred. However, principal and
interest on general obligation debt as well as expenditures related to liabilities including
compensated absences, pensions, leases, other postemployment benefits, judgments and claims
and tax abatements are recorded only as expenditures to the extent payment is mature and due.
CITY OF CAMBRIDGE, MASSACHUSETTS
Notes to Basic Financial Statements
June 30, 2025
31
(Continued)
Capital asset acquisitions are reported as expenditures in governmental funds. Proceeds of
general long-term debt and financing from leases are reported as other financing sources.
(iii)
Proprietary Fund Financial Statements
Proprietary funds distinguish operating revenues and expenses from nonoperating items.
Operating revenues and expenses generally result from providing services and producing and
delivering goods in connection with a proprietary fund’s principal ongoing operations. The principal
operating revenues of the enterprise fund are charges to customers for water service. Operating
expenses for the enterprise fund include the cost of preparing and delivering the water,
administrative expenses, and depreciation on capital assets. All revenues and expenses not
meeting this definition are reported as nonoperating revenues and expenses.
Governmental Funds – The City reports the following major governmental funds:
The general fund is the City’s primary operating fund. It accounts for all financial resources of
the general government, except those required to be accounted for in another fund.
The capital fund accounts for financial resources to be used for the acquisition or construction
of major capital facilities.
The affordable housing trust fund accounts for financial resources to be used for the acquisition
or construction of affordable housing units.
The city grants fund accounts for a wide range of federal and state grants and provide
additional support to several City programs. A significant source of funding is federal ARPA Act
funding related to COVID and support for the Arts Council, Historical Commission, and Library.
The other governmental fund accounts for programs such as Community Development Block
Grant, various school grants, the Parking Fund, Community Preservation Act, the Aggregation
Adder Fund and the Opioid Settlement Fund. These funds receive funding from sources such
as federal and state grants and fees.
Proprietary Fund – The City reports the following major proprietary fund:
The water fund accounts for activities related to the preparation and delivery of water to City
residents.
Fiduciary Funds – Additionally, the City reports the following fiduciary fund types:
Pension (and Other Employee Benefit) Trust Funds:
The pension trust fund accounts principally for the activities of the System, which
accumulates resources for pension benefit payments to retired City employees.
The OPEB trust fund is an irrevocable trust fund established for other postemployment
benefits. The assets are appropriated from the General Fund and accumulate to reduce
the unfunded actuarial liability of health care and other postemployment benefits. This fund
is currently not used for payments of benefits.
CITY OF CAMBRIDGE, MASSACHUSETTS
Notes to Basic Financial Statements
June 30, 2025
32
(Continued)
Private Purpose Trust Fund:
The private purpose trust fund is used to account for assets received and distributed by the
City acting in a trustee capacity for individuals, private organizations and for other funds.
Custodial Fund:
The primary purpose of this fund is to provide oversite of school activity accounts.
(c) Cash Equivalents
For purposes of the statement of cash flows, investments with original maturities of three months or
less when purchased are considered to be cash equivalents.
(d) Basis of Investment Valuation
Investments are presented in the accompanying basic financial statements at fair value. Where
applicable, fair values are based on quotations from national securities exchanges, except for certain
investments of the System, which are described in note 3. Further, income from investments is
recognized in the same fund as the related investments.
The City invests in the Massachusetts Municipal Depository Trust (MMDT) Cash Portfolio, which is an
external investment pool and is not SEC-registered. The fund is state regulated and is valued at
amortized cost.
(e) Interfund Receivables and Payables
Activity between funds that are representative of lending/borrowing arrangements outstanding at the
end of the fiscal year are referred to as either “due to/from other funds” (i.e., the current portion of
interfund loans) or “advances to/from other funds” (i.e., the noncurrent portion of interfund loans). All
other outstanding balances between funds are reported as “due to/from other funds.” Any residual
balances outstanding between the governmental activities and the business-type activity are reported
in the government-wide financial statements as “internal balances.”
(f) Uncollectible Tax and Other Receivables
All receivables are shown net of an allowance for uncollectibles. Amounts considered to be
uncollectible are based on the type and age of the related receivable.
(g) Deferred Inflows and Outflows of Resources
The City accounts for certain transactions that result in the consumption or acquisition of resources in
one period that are applicable to future periods as deferred outflows and inflows of resources,
respectively, to distinguish them from assets and liabilities. For fiscal year 2025, the City has reported
deferred outflows pertaining to its debt refunding, pension and other post-employment benefits
transactions in the government–wide statements and deferred inflows related to pensions, other
post-employment benefits and rent transactions in the government-wide statements. Deferred inflows
related to rent and unavailable revenue are also reported in the governmental fund statements.
CITY OF CAMBRIDGE, MASSACHUSETTS
Notes to Basic Financial Statements
June 30, 2025
33
(Continued)
(h) Capital Assets
Capital assets (excluding intangible right-to-use lease assets) include property, plant, equipment, and
infrastructure assets (e.g., roads, bridges, sidewalks, and similar items), are reported in the applicable
governmental or business-type activity columns in the government-wide financial statements. Capital
assets are defined by the City as assets with an initial, individual cost of more than $10,000 and an
estimated useful life in excess of five years. Such assets are recorded at historical cost or estimated
historical cost if purchased or constructed. Donated capital assets are recorded at estimated
acquisition value at the date of donation.
The costs of normal maintenance and repairs that do not add to the value of the asset or materially
extend assets’ lives are not capitalized.
Capital assets of the primary government, as well as the component units, are depreciated using the
straight-line method over the following estimated useful lives:
Assets
Years
Buildings and improvements
20–50
Infrastructure
15–60
Furniture and equipment
5–20
(i) Leases
As Lessee:
The City is a lessee for non-cancelable leases of equipment. The City recognizes a lease liability and
an intangible right-to-use lease assets (lease asset) in the financial statements. The City recognizes
lease liabilities with an initial, individual value of $5,000 or more.
Lease liabilities are initially recognized at the lease commencement date based on the present value of
future lease payments to be made by the City over the lease term. The estimated payments are
discounted using the City’s estimated incremental borrowing rate. The lease term includes the
non-cancelable period of the lease. The lease liability is subsequently reduced by the principal portion
of lease payments made. Lease liabilities are reported on the statements of net position.
Lease assets are recognized at the lease commencement date and represent the City’s right to use an
underlying asset for the lease term. Lease assets are initially measured at the initial value of the lease
liability, adjusted for lease payments made at or before the lease commencement date and initial direct
costs. The lease asset is subsequently amortized on a straight-line basis over its useful life. Lease
assets are reported with capital assets on the statements of net position.
The City monitors changes in circumstances that would require a remeasurement of its lease and
remeasures its lease asset and liability if certain changes occur that are expected to significantly affect
the amount of the lease liability.
CITY OF CAMBRIDGE, MASSACHUSETTS
Notes to Basic Financial Statements
June 30, 2025
34
(Continued)
As Lessor:
The City is a lessor for a non-cancelable lease of a building and the City recognizes a lease receivable
and a deferred inflow of resources in the accompanying financial statements.
At the commencement of the lease, the City initially measures the lease receivable at the present value
of lease payments expected to be received from lessees over the lease term. The estimated payments
are discounted using the City’s estimated incremental borrowing rate. Lease receivables are
subsequently reduced by the principal portion of lease payments received.
The deferred inflow of resources is initially measured as the initial amount of the lease receivable,
adjusted for lease payments received at or before the lease commencement date. Deferred lease
inflows are recognized as revenue over the lease term on a straight-line basis.
The City monitors changes in circumstances that would require a remeasurement of its lease and
remeasures its lease receivable and deferred inflows if certain changes occur that are expected to
significantly affect the amount of the lease receivable.
(j) Compensated Absences
Employees are granted sick and vacation leave in varying amounts. Upon retirement, termination, or
death, certain employees are compensated for unused sick and vacation leave (subject to certain
limitations) at their then current rates of pay. The cost of compensated absences for employees is
recorded as earned in the government-wide and proprietary fund financial statements. A liability for
these amounts is reported in the governmental funds only if it has matured (i.e., come due for
payment). The liability for vacation leave is based on the amount earned but not used; for sick leave, it
is based on the amount accumulated at the balance sheet date (vesting method).
(k) Long-Term Obligations and Related Costs
In the government-wide financial statements, and proprietary fund types in the fund financial
statements, long-term debt, and other long-term obligations are reported as liabilities in the applicable
governmental activities, business-type activity, or proprietary fund type statement of net position. Bond
premiums and discounts are capitalized and amortized over the life of the bonds using the straight line
method. Issue costs, other than prepaid insurance, if any, are expensed as incurred.
In the fund financial statements, governmental fund types recognize bond premiums, discounts, and
bond issuance costs in the operating statement, during the current period. The face amount of debt
issued is reported as other financing sources. Premiums received on debt issuances are reported as
other financing sources while discounts on debt issuances are reported as other financing uses.
Issuance costs, whether or not withheld from the actual debt proceeds received, are reported as
general government expenditures.
CITY OF CAMBRIDGE, MASSACHUSETTS
Notes to Basic Financial Statements
June 30, 2025
35
(Continued)
(l) Net Position and Fund Balance
In the Government-wide and Proprietary Fund Financial Statements, net position is reported in the
following categories:
Net investment in capital assets: Capital assets, net of accumulated depreciation, and outstanding
principal balances of debt attributable to the acquisition, construction, or improvement of those assets.
Restricted: Net position the use of which is subject to constraints imposed by external parties, including
creditors, grantors, and laws and regulations of other governments, or imposed by City Charter or
enabling legislation. Nonexpendable amounts are required to remain intact under such constraints.
Unrestricted: Remaining net position not considered invested in capital assets, net of related debt or
restricted.
For purposes of net position classification, when both restricted and unrestricted resources are
available for use, it is the City’s policy to use restricted resources first, then unrestricted resources as
they are needed.
In the Governmental Fund Financial Statements, fund balance is reported in the following categories:
Nonspendable: Amounts that cannot be spent because they are either not in spendable form or they
are legally or contractually required to remain intact.
Restricted: Amounts the use of which is subject to constraints imposed by external parties, including
creditors, grantors, and laws and regulations of other governments, or imposed by City Charter or
enabling legislation.
Committed: Amounts that can only be used for specific purposes pursuant to constraints imposed by
formal action of the government’s highest level of decision-making authority. For the City, this formal
action takes the form of State statutes or Home-rule petitions which are adopted by the City Council
with a 2/3rds vote.
Assigned: Amounts that are constrained by the City’s intent for use for specific budgetary purposes, but
are considered neither restricted or committed.
Unassigned: Amounts in the general fund that are not otherwise constrained for a specific purpose
more narrow than the general operations of the City.
The flow of expenditures for unrestricted resources is to use the committed when possible first, then
assigned and then the unassigned when needed.
The Unassigned Fund balance policy adopted by the City Council is as follows:
•
General Fund (GAAP) balance as of June 30 of each year is equal to or greater than 15% of the
ensuing fiscal year’s operating revenue.
The responsibility for tracking this policy is with the City Treasurer who estimates the surplus or deficit
for the current year and prepares a projection for the year-end unassigned general fund balance. Any
CITY OF CAMBRIDGE, MASSACHUSETTS
Notes to Basic Financial Statements
June 30, 2025
36
(Continued)
anticipated balance in excess of the targeted maximum unassigned balance maybe budgeted to
reduce the ensuing year’s property tax levy, transferred to stabilization fund, or fund one-time capital
projects.
This policy is reviewed annually during the City’s Annual Budget and Public Investment Program
process.
(m) Securities Lending Transactions
The System engages in securities lending transactions. Collateral received on securities lending
transactions is reported as an asset with a corresponding liability to the borrower. The underlying
securities lent to the borrower under these transactions are reported as investments. Borrower rebates
and administrative fees are reported as expenses; interest and dividends on the underlying securities
and related collateral are reported as revenues.
(n) Landfill Postclosure Care Costs
State and federal regulations required the City to place a final cover on its Danehy Park landfill site
when it stopped accepting waste and to perform certain maintenance and monitoring functions at the
site for 30 years after closure, which continued through 2022. At June 30, 2025, 100% of the landfill
site had been used and has not accepted solid waste for several years. The City has completed the
covering of this site in accordance with applicable laws and regulations. During fiscal year 2022, the
City agreed to continue certain maintenance and monitoring for an additional 30 years.
(o) Unearned Revenue
Resources received in advance are reported as unearned revenue until the period of exchange.
Intergovernmental revenues representing grants and assistance from other governmental units, are
generally recognized as revenue in the period when eligibility requirements, as defined by GASB
Statement No. 33, have been met. Any resources received before eligibility requirements are met are
reported as deferred inflows of resources. The City received $14,889,721 of American Rescue Plan Act
(ARPA) funds, which were not fully spent as of June 30, 2025. As such, these funds are recorded as
unearned revenue in the City grants fund.
(p) Use of Estimates
The preparation of the accompanying financial statements in conformity with accounting principles
generally accepted in the United States of America, requires management to make estimates and
assumptions that affect the reported amounts of assets and liabilities and disclosure of contingent
assets and liabilities at the date of the financial statements and the reported amounts of revenues and
expenses during the reporting period. Actual results could differ from those estimates.
CITY OF CAMBRIDGE, MASSACHUSETTS
Notes to Basic Financial Statements
June 30, 2025
37
(Continued)
(q) Adoption of New Accounting Pronouncements
The City adopted the following new accounting pronouncements issued by the GASB during the
current fiscal year ended June 30, 2025:
•
Statement No. 101, Compensated Absences. This Statement amends the existing requirements to
disclose the gross increases and decreases in a liability for compensated absences to allow
governments to disclose only the net change in the liability. In addition, governments are no longer
required to disclose which governmental funds typically have been used to liquidate the liability for
compensated absences. The requirements of this Statement are effective for fiscal years beginning
December 15, 2023, and all reporting periods thereafter. The City adopted the provisions of GASB
Statement No. 101 as of July 1, 2024. The changes related to the adoption of this statement had
no impact on opening net equity. The City’s discreetly presented component unit (CHA) also
adopted GASB Statement No. 101 which resulted in a corresponding adjustment of approximately
$1.7 million to the previously reported financial statements. The adoptions of GASB Statement No.
101 had no impact on the financial statements of the City’s other discreetly presented component
unit (CRA).
•
Statement No. 102, Certain Risk Disclosures. This Statements’ objective is to provide users of
government financial statements with essential information about risks related to a government’s
vulnerabilities due to certain concentrations of constraints. The requirements of this Statement are
effective for fiscal years beginning after June 15, 2024, and all reporting periods thereafter.
Implementations of the GASB Statement No. 102 had no material effect on amounts reported in the
City’s financial statements.
The City is currently reviewing its accounting practices to determine the potential impacts on the
financial statements for the following GASB Statements:
•
Statement No. 103, Financial Reporting Model Improvements. This Statements’ objective is to
improve key components of the financial reporting model to enhance its effectiveness in providing
information that is essential for decision making and assessing a government’s accountability. This
Statement also addresses certain issues related to Management’s Discussion and Analysis,
Unusual or Infrequent Items, presentation of the Proprietary Fund Statement of Revenues,
Expenses and Changes in Fund Net Position, Major component Unit Information and Budgetary
Comparison Information. The requirements of this Statement are effective for fiscal years beginning
after June 15, 2025, and all reporting periods thereafter.
•
Statement No. 104, Disclosures of Certain Capital Assets. This Statements’ objective is to provide
users of government financial statements with detailed information about capital assets in notes to
the financial statements. This Statement requires certain types of capital assets to be disclosed
separately in the capital assets note disclosures required by Statement 34. Lease assets
recognized in accordance with Statement No. 87, Leases, and intangible right-to-use assets
recognized in accordance with Statement No. 94, Public-Private and Public-Public Partnerships
and Availability Payments Arrangements, should be disclosed separately by major class of
underlying asset in the assets note disclosures. Subscription assets recognized in accordance with
Statement No. 96, Subscription-Based Information Technology Arrangements, also should be
separately disclosed. In addition, this Statement requires intangible assets other than those three
CITY OF CAMBRIDGE, MASSACHUSETTS
Notes to Basic Financial Statements
June 30, 2025
38
(Continued)
types to be disclosed separately by major class. The requirements of this Statement are effective
for fiscal years beginning after June 15, 2025, and all reporting periods thereafter.
(3) Deposits and Investments
(a) Deposits
State and local statutes place certain limitations on the nature of deposits and investments available to
the City. The City’s policy requires full collateralization on all demand deposit accounts including
checking accounts, certificates of deposit and money market accounts.
(i)
Custodial Credit Risk
Custodial credit risk is the risk that in the event of bank failure, the City’s deposits may not be
returned. As of June 30, 2025, the bank balances of uninsured and uncollateralized deposits are as
follows:
Primary government
$
2,943,182
Discretely presented component units:
CHA
6,200,184
CRA (as of December 31, 2024)
3,337,301
$
12,480,667
(b) Investments
The City’s investment program is operated by the City Treasurer in conformance with all applicable
federal and state requirements, including MGL c. 44, Sections 54 and 55. The objective is to obtain a
high level of income while also following the principles of security, liquidity, and yield.
Investments of General Fund available cash balances consist of fully collateralized certificates of
deposit with local banking institutions for duration of 6-9 months and units in the Massachusetts
Municipal Depository Trust (MMDT). The Treasurer of the Commonwealth of Massachusetts oversees
the financial management of the MMDT, an external investment pool for cities, towns, and other state
and local agencies with the Commonwealth. MMDT meets the criteria established by GASB 79 to
report its investments at amortized cost; therefore, the City reports its investment in MMDT at
amortized cost, which approximates the net asset value of $1.00 per share. MMDT has a maturity of
less than 1 year and is not rated.
The City’s investment portfolio for private purpose funds is designed to attain a market-average rate of
return throughout budgetary and economic cycles, taking into account investment risk constraints and
the City’s liquidity requirements. The portfolio is managed with the objective of exceeding the average
of three-month U.S. Treasury Bill rates for the equivalent period. The investments for trust funds
include collateralized certificate of deposits, U.S. Government Agencies, and units in the MMDT for
durations between 12-48 months.
CITY OF CAMBRIDGE, MASSACHUSETTS
Notes to Basic Financial Statements
June 30, 2025
39
(Continued)
The City’s pension system and OPEB irrevocable trust fund have additional investment powers, most
notably the ability to invest in common stocks, corporate bonds, and other specified investments.
(i)
System Investment Policy
The provisions of Massachusetts General Laws (M.G.L.) c. 32, sec 3(2) govern the System’s
investment practice.
Diversification is attained through varied investment management styles that comply with
Massachusetts state law. This is accomplished through the retention of investment managers that
adhere to M.G.L. c. 32, sec 23(3), the “Prudent Person” rule.
The System has retained an investment consultant to work with the Retirement Board in a fiduciary
capacity to assure that strategic investment diversification is attained, to employ investment
managers with expertise in their respective asset classes, and to closely monitor the
implementation and performance of the respective investment strategies.
The System participates in the segmentation program of the Pension Reserves Investment Trust
(PRIT) Fund which allows Massachusetts retirement systems to invest only in individual asset
classes of the PRIT Fund. The PRIT Fund is an external investment pool, as defined by the
Government Accounting Standards Board, and it is not registered with the Securities and
Exchange Commission but is subject to oversight by the Pension Reserves Investment
Management Board (the PRIM Board). The System’s alternative investments include investments
in the PRIT hedge and private equity segments of the PRIT Fund. The PRIT Fund issue separately
available audited financial statements.
(ii)
OPEB Investment Policy
The provisions of Massachusetts General Laws (M.G.L) c. 44 sec 54 allows investment in
securities listed on the Commonwealth’s approved securities listing. The OPEB investment portfolio
is managed by the City’s Investment committee. The portfolio’s current target allocation is 50%
equities (securities from the approved state listing) and 50% of fixed income securities.
CITY OF CAMBRIDGE, MASSACHUSETTS
Notes to Basic Financial Statements
June 30, 2025
40
(Continued)
(iii)
Interest Rate Risk
The following is a listing of the primary government’s fixed income investments and related maturity
schedule (in years) as of June 30, 2025:
Less
More
Investment type
Fair value
than 1
1–5
6–10
than 10
City:
Money market/MMDT
$
437,059,340
437,059,340
—
—
—
Certificates of deposit
69,046,195
69,046,195
—
—
—
U.S. agencies
163,740,994
163,740,994
—
—
—
Subtotal city
669,846,529
669,846,529
—
—
—
System (as of December 31, 2024):
U.S. treasury notes and bonds
55,228,012
—
13,321,607
22,552,086
19,354,319
Municipal securities
1,540,675
—
800,176
103,103
637,396
U.S. agencies
38,919,056
1,181
48,928
1,913,500
36,955,447
Domestic corporate
39,003,950
568,547
14,836,517
13,393,969
10,204,917
Asset-backed:
CMOs
3,995,015
—
—
—
3,995,015
Other
1,657,040
—
1,657,040
—
—
Pooled fixed-income investments
163,617,099
—
91,762,846
—
71,854,253
Subtotal system
303,960,847
569,728
122,427,114
37,962,658
143,001,347
OPEB Trust:
Money market
142,747
142,747
—
—
—
U.S. agencies
15,864,058
15,864,058
—
—
—
Subtotal OPEB Trust
16,006,805
16,006,805
—
—
—
Total
$
989,814,181
686,423,062
122,427,114
37,962,658
143,001,347
Discretely presented component units
CHA:
Money market
$
50,217,273
50,217,273
—
—
—
MMDT
170,167,226
170,167,226
—
—
—
Municipal bonds
5,999,856
5,999,856
—
—
—
U.S. agencies
37,215,722
37,215,722
—
—
—
U.S. treasury notes
3,007,140
3,007,140
—
—
—
Subtotal CHA
266,607,217
266,607,217
—
—
—
CRA (as of December 31, 2024):
Foreign issuance
1,501,246
1,501,246
—
—
—
U.S. agencies
57,740,475
33,718,395
24,022,080
—
—
Subtotal CRA
59,241,721
35,219,641
24,022,080
—
—
Total discretely presented
component units
$
325,848,938
301,826,858
24,022,080
—
—
The City, OPEB Trust, and the System’s guidelines do not specifically address limits on maturities
as a means of managing its exposure to fair value losses arising from increasing interest rates. The
manager of each fixed income portfolio is responsible for determining the maturity and
commensurate returns of their portfolio.
CITY OF CAMBRIDGE, MASSACHUSETTS
Notes to Basic Financial Statements
June 30, 2025
41
(Continued)
The collateralized mortgage obligations (CMOs) held by the System are highly sensitive to changes
in interest rates.
(iv)
Credit Risk
The City, OPEB Trust, and the System allow investment managers to apply discretion under the
“Prudent Person” rule. Investments are made, as a prudent person would be expected to act with
discretion and intelligence, to seek reasonable income, preserve capital and, in general, avoid
speculative investments.
The primary government’s fixed income investments as of June 30, 2025 were rated by Standard
and Poor’s, Moody’s, and/or an equivalent national rating organization and are presented below:
Carrying
Investment type
value
AAA
AA
A
BBB
Not rated
City:
Money market/MMDT
$
437,059,340
—
—
—
—
437,059,340
Certificates of deposit
69,046,195
—
—
—
—
69,046,195
U.S. agencies
163,740,994
—
—
—
—
163,740,994
Subtotal city
669,846,529
—
—
—
—
669,846,529
System (as of December 31, 2024):
U.S. treasury notes and bonds
55,228,012
45,787,494
—
—
—
9,440,518
Municipal securities
1,540,675
445,760
878,073
—
—
216,842
U.S. agencies
38,919,056
1,181
—
—
—
38,917,875
Domestic corporate
39,003,950
3,514,693
1,696,931
15,467,053
16,795,708
1,529,565
Asset-backed:
CMOs
3,995,015
2,910,527
—
—
—
1,084,488
Other
1,657,040
1,543,246
—
113,794
—
—
Pooled fixed-income investments
163,617,099
—
—
—
—
163,617,099
Subtotal system
303,960,847
54,202,901
2,575,004
15,580,847
16,795,708
214,806,387
OPEB Trust:
Money market
142,747
—
—
—
—
142,747
U.S. agencies
15,864,058
—
—
—
—
15,864,058
Subtotal OPEB Trust
16,006,805
—
—
—
—
16,006,805
Total
$
989,814,181
54,202,901
2,575,004
15,580,847
16,795,708
900,659,721
Discretely presented component units
CHA:
Money market
$
50,217,273
—
—
—
—
50,217,273
MMDT
170,167,226
—
—
—
—
170,167,226
Municipal bonds
5,999,856
5,999,856
—
—
—
—
U.S. agencies
37,215,722
37,215,722
—
—
—
—
U.S. treasury notes
3,007,140
3,007,140
—
—
—
—
Subtotal CHA
266,607,217
46,222,718
—
—
—
220,384,499
CRA (as of December 31, 2024):
Foreign Issuance
1,501,246
—
—
1,501,246
—
—
U.S. agencies
57,740,475
57,740,475
—
—
—
—
Subtotal CRA
59,241,721
57,740,475
—
1,501,246
—
—
Total discretely presented
component units
$
325,848,938
103,963,193
—
1,501,246
—
220,384,499
CITY OF CAMBRIDGE, MASSACHUSETTS
Notes to Basic Financial Statements
June 30, 2025
42
(Continued)
(v)
Concentration Risk
The City has individual investments, at fair value, that exceed 5% of the City's net position as of
June 30, 2025. The OPEB trust has two positions, Eli Lilly Corporation and GE Aerospace, that
make up 5.8% and 6.8% of the Trust's net position, respectively, as of June 30, 2025.
The System has no individual investments, at fair value, that exceed 5% of the System’s net
position held in trust for pension benefits as of December 31, 2024, other than pooled investments.
The System adheres to the provisions of M.G.L. c. 32, sec 23(2) when managing concentration
risk.
(vi)
Foreign Currency Risk
Foreign currency risk is the risk that changes in exchange rates will adversely affect the fair value
of an investment or a deposit. The System’s asset allocation model which serves as a proxy for a
foreign currency policy, limits the amount of foreign currency exposure to 20% of the System’s total
investments. Similar to the investments in domestic equities, the System employs or encourages its
investment advisor to employ diversification, asset allocation, and quality strategies. Currency
hedging is permitted for defensive purposes. Currency hedging shall be affected through the use of
forward currency contracts. At December 31, 2024, there were no open forward currency contracts.
Risk of loss arises from changes in currency exchange rates. The System’s exposure to foreign
currency risk is presented below.
Currency:
International equity pooled funds (various currencies)
$
319,576,799
International fixed income pooled funds (various currencies)
50,995,616
$
370,572,415
Although these pooled investments are not denominated in a foreign currency, the underlying
securities are denominated in various foreign currencies.
(vii)
Fair Value Hierarchy
The City categorizes its fair value measurements within the fair value hierarchy established by
GAAP. Fair value measurements are categorized based on the valuation inputs used to measure
fair value: Level 1 inputs are quoted prices in active markets for identical assets or liabilities that
the reporting entity has the ability to access at the measurement date; Level 2 inputs are other than
quoted prices in Level 1 that are observable for the asset or liability, or similar assets or liabilities
either directly or indirectly through corroboration with observable market data; Level 3 inputs are
unobservable inputs for the asset or liability (i.e. supported by little or no market activity). Level 3
inputs include management’s assumptions. The City utilizes observable inputs where available
when establishing fair value.
CITY OF CAMBRIDGE, MASSACHUSETTS
Notes to Basic Financial Statements
June 30, 2025
43
(Continued)
The following is a description of the valuation methodologies used for assets measured at fair
value. There have been no changes in the methodologies used at June 30, 2025.
Money market funds: Valued at the daily closing price as reported by the fund. Money market funds
held by the City are open-end money market funds that are registered with the Securities and
Exchange Commission. The money market funds are recorded at amortized cost.
Equity securities: Consist primarily of corporate stocks traded on U.S. and non-U.S. active security
exchanges. Stocks traded on active exchanges and valued at quoted market prices and
documented trade history for identical assets are categorized within Level 1 or the fair value
hierarchy. If market quotations are not readily available, the stocks may be valued using pricing
models maximizing the use of observable inputs for similar securities and are classified as Level 2.
U.S. agencies: Securities issued by the U.S. government, its agencies, authorities and
instrumentalities are valued using quoted prices, documented trade history in the security, and
pricing models maximizing the use of observable inputs determined by investment managers.
Corporate fixed incomes: Valued either by using pricing models maximizing the use of observable
inputs for similar securities or valued by the investment manager.
The following table presents the City’s investments (including the City’s OPEB trust) carried at fair
value on a recurring basis in the statement of net position at June 30, 2025:
Fair
Level 1
Level 2
Investments
value
inputs
inputs
Equity securities
$
28,406,164
28,406,164
—
U.S. agencies
179,605,052
179,605,052
—
Total investments
$
208,011,216
208,011,216
—
The following table presents the CHA’s investments carried at fair value on a recurring basis in the
statement of net position at June 30, 2025:
Fair
Level 1
Level 2
Investments
value
inputs
inputs
U.S. agencies
$
37,215,722
37,215,722
—
U.S. treasury notes
3,007,140
3,007,140
—
Municipal bonds
5,999,856
5,999,856
—
Total investments
$
46,222,718
46,222,718
—
CITY OF CAMBRIDGE, MASSACHUSETTS
Notes to Basic Financial Statements
June 30, 2025
44
(Continued)
The following table presents the CRA’s investments carried at fair value on a recurring basis in the
statement of net position at December 31, 2024:
Fair
Level 1
Level 2
Investments
value
inputs
inputs
Equity securities
$
25,697,636
25,697,636
—
U.S. agencies
57,740,475
57,244,810
495,665
Foreign issuance
1,501,246
—
1,501,246
Total investments
$
84,939,357
82,942,446
1,996,911
The System has the following fair value measurements as of December 31, 2024:
Fair
value
Level 1
Level 2
Investments by fair value level:
Fixed income
$
140,343,748
55,228,012
85,115,736
Equities
21,906,127
21,906,127
—
162,249,875
77,134,139
85,115,736
Investments measured at NAV:
Commingled equity funds:
International
319,576,799
—
—
Domestic
566,348,367
—
—
Commingled fixed income funds:
International
50,995,616
—
—
Domestic
163,617,099
—
—
Real estate
311,019,121
—
—
Alternative:
PRIT private equity
274,084,387
—
—
Other alternative
76,525,005
—
—
1,762,166,394
—
—
Total investments
$ 1,924,416,269
77,134,139
85,115,736
CITY OF CAMBRIDGE, MASSACHUSETTS
Notes to Basic Financial Statements
June 30, 2025
45
(Continued)
The following represents the significant investment strategies and terms on which the System may
redeem investments for those investments measured at the NAV (or its equivalent) as a practical
expedient:
Investments measured at NAV
Redemption
Redemption
2024
frequency
notice period
Commingled equity funds
$
885,925,166
Daily
1–30 days
Commingled fixed income funds
163,617,099
Daily
1–30 days
Real estate
311,019,121
Quarterly
1–30 days
Alternative
350,609,392
Quarterly
1–30 days
1 Commingled equity funds: This type includes 7 funds that invest primarily in U.S. large and
small cap equity funds and international equity funds.
2 Commingled fixed income funds: This type includes 2 fixed income funds that invest in U.S.
corporate bonds, U.S. government bonds, U.S. asset-backed securities and foreign bonds.
3 Real estate funds: This type includes 11 funds that invest primarily in real estate funds and global
infrastructure.
4 Alternative funds: This type includes 17 funds that invest primarily in private equity and venture
capital funds. The System is required to provide 24 hour redemption notice for the PRIT hedge
fund. The PRIT private equity fund is not redeemable until notified by the PRIM Board.
(4) Property Taxes
Real and personal property taxes are based on values assessed as of each January 1. By law, all taxable
property must be assessed at 100% of fair cash value. Also, by law, property taxes must be levied at least
30 days prior to their due date. Once levied, these taxes are recorded as receivables, net of estimated
uncollectible balances.
The City bills and collects its property taxes on a semiannual basis following the January 1 assessment.
The due dates for those tax billings are November 1 and May 1. Property taxes that remain unpaid after the
respective due dates are subject to penalties and interest charges.
Based on the City’s experience, most property taxes are collected during the year in which they are
assessed. Liening of properties on which taxes remain unpaid occurs annually. The City ultimately has the
right to foreclose on all properties where the taxes remain unpaid.
A statewide property tax limitation known as “Proposition 2 ½” limits the amount of increase in the property
tax levy in any fiscal year. Generally, Proposition 2 ½ limits the total levy to an amount not greater than 2
½% of the total assessed value of all taxable property within the City. Secondly, the tax levy cannot
increase by more than 2 ½% of the prior year’s levy plus the taxes on property newly added to the tax rolls.
Certain provisions of Proposition 2 ½ can be overridden by a Citywide referendum.
CITY OF CAMBRIDGE, MASSACHUSETTS
Notes to Basic Financial Statements
June 30, 2025
46
(Continued)
(5) Capital Assets
Capital asset activity for the year ended June 30, 2025, was as follows:
Primary Government
Beginning
Ending
balance
Increases
Decreases
balance
Governmental activities:
Capital assets not being depreciated:
Land
$
208,635,430
—
—
208,635,430
Construction in progress
247,976,000
171,140,736
(69,869,580)
349,247,156
Total capital assets not being depreciated
456,611,430
171,140,736
(69,869,580)
557,882,586
Capital assets being depreciated:
Buildings and improvements
925,574,020
2,044,310
—
927,618,330
Improvements – nonbuilding
159,842,243
5,515,468
—
165,357,711
Furniture and equipment
135,420,932
5,103,330
(2,827,149)
137,697,113
Infrastructure
829,345,983
57,447,632
—
886,793,615
Total capital assets being depreciated
2,050,183,178
70,110,740
(2,827,149)
2,117,466,769
Less accumulated depreciation for:
Buildings and improvements
(316,430,407)
(30,053,867)
—
(346,484,274)
Improvements – nonbuilding
(77,843,065)
(5,800,121)
—
(83,643,186)
Furniture and equipment
(96,899,154)
(7,768,551)
2,827,149
(101,840,556)
Infrastructure
(329,979,938)
(23,071,808)
—
(353,051,746)
Total accumulated depreciation
(821,152,564)
(66,694,347)
2,827,149
(885,019,762)
Total capital assets being depreciated, net
1,229,030,614
3,416,393
—
1,232,447,007
Right to use assets being amortized:
Land
873,110
—
—
873,110
Buildings
14,296,494
—
—
14,296,494
Equipment
11,379
—
—
11,379
Total right to use assets being amortized
15,180,983
—
—
15,180,983
Less accumulated amortization for:
Land
(558,501)
(102,618)
—
(661,119)
Buildings
(8,104,135)
(1,084,320)
—
(9,188,455)
Equipment
(11,379)
—
—
(11,379)
Total accumulated amortization
(8,674,015)
(1,186,938)
—
(9,860,953)
Total right to use assets, being amortized, net
6,506,968
(1,186,938)
—
5,320,030
Total capital assets, net
$
1,692,149,012
173,370,191
(69,869,580)
1,795,649,623
CITY OF CAMBRIDGE, MASSACHUSETTS
Notes to Basic Financial Statements
June 30, 2025
47
(Continued)
Depreciation and amortization expense was charged to functions/programs of the primary government as
follows:
Governmental activities:
General government
$
4,333,720
Public safety
7,233,708
Human resource development
3,548,413
Education
12,077,232
Community maintenance and development
40,688,212
Total depreciation and amortization expense – governmental activities
$
67,881,285
Beginning
Ending
balance
Increases
Decreases
balance
Business-type activity:
Capital assets not being depreciated:
Land
$
40,044,950
1,999,828
—
42,044,778
Construction in progress
578,534
7,682,643
(4,793,751)
3,467,426
Total capital assets not
being depreciated
40,623,484
9,682,471
(4,793,751)
45,512,204
Capital assets being depreciated:
Buildings and improvements
100,777,459
571,943
(179,533)
101,169,869
Furniture and equipment
19,337,240
3,680,394
(361,737)
22,655,897
Infrastructure
47,765,244
988,608
(7,704,915)
41,048,937
Total capital assets
being depreciated
167,879,943
5,240,945
(8,246,185)
164,874,703
Less accumulated depreciation for:
Buildings and improvements
(51,910,150)
(3,812,188)
179,533
(55,542,805)
Furniture and equipment
(12,037,843)
(2,418,304)
361,737
(14,094,410)
Infrastructure
(24,077,709)
(863,176)
7,704,915
(17,235,970)
Total accumulated
depreciation
(88,025,702)
(7,093,668)
8,246,185
(86,873,185)
Total capital assets
being depreciated, net
79,854,241
(1,852,723)
—
78,001,518
Business-type activity
capital assets, net
$
120,477,725
7,829,748
(4,793,751)
123,513,722
CITY OF CAMBRIDGE, MASSACHUSETTS
Notes to Basic Financial Statements
June 30, 2025
48
(Continued)
(6) Receivables and Deferred Inflows of Resources
(a) Receivables
Receivables as of year-end for the government’s individual major funds and nonmajor funds, including
the applicable allowances for uncollectible accounts, are as follows:
Enterprise
Government funds
fund
Affordable
Other
Total
Capital
housing
City
governmental governmental
Water
General
fund
trust fund
grants
funds
funds
fund
Receivables:
Property taxes
$ 10,385,402
—
—
—
—
10,385,402
—
Motor vehicle taxes
5,793,378
—
—
—
—
5,793,378
—
Other taxes
3,993,159
—
—
—
—
3,993,159
—
Intergovernmental
—
1,867,778
—
921,625
743,335
3,532,738
—
Leases
18,324,130
—
—
—
—
18,324,130
—
Other
20,637,408
—
8,286,824
—
323,443
29,247,675
5,746,513
Gross receivables
59,133,477
1,867,778
8,286,824
921,625
1,066,778
71,276,482
5,746,513
Less allowance for uncollectibles
6,615,069
—
—
—
—
6,615,069
57,466
Net total receivables
$ 52,518,408
1,867,778
8,286,824
921,625
1,066,778
64,661,413
5,689,047
(b) Deferred Inflows of Resources
Governmental funds report deferred inflows of resources in connection with receivables for revenues
that are not considered to be available to liquidate liabilities of the current period. At the end of the
current fiscal year, the various components of deferred inflows of resources reported in the
governmental funds were as follows:
Unavailable
Delinquent taxes receivable
$
12,298,785
Deferred inflow related to rent
17,298,909
Departmental and other
17,469,208
Total unavailable for
governmental funds
$
47,066,902
(c) Tax Abatement Programs
The City may enter into tax abatement agreements that meet the reporting requirements of
GASB Statement No. 77, Tax Abatement Disclosures.
CITY OF CAMBRIDGE, MASSACHUSETTS
Notes to Basic Financial Statements
June 30, 2025
49
(Continued)
The City currently does not have any active Chapter 121A agreements and does not intend to enter
into any in the foreseeable future. Therefore, there was no Chapter 121A related activities or
abatements noted for the year ended June 30, 2025.
(7) Receivable and Payable Balances between Funds and Component Units
Individual fund receivable and payable balances at June 30, 2025, are as follows:
Interfund balances
Receivable
Payable
General fund – payable to water fund
$
—
32,723
Capital fund – receivable from other governmental funds – for
capital items
569,969
—
Enterprise fund – receivable from general fund
32,723
—
Other governmental funds – community development block
grant payable to capital fund – for capital items
—
569,969
Balance at June 30, 2025
$
602,692
602,692
As of June 30, 2025, there are no receivable and payable balances between the primary government and
the discretely presented component units.
CITY OF CAMBRIDGE, MASSACHUSETTS
Notes to Basic Financial Statements
June 30, 2025
50
(Continued)
(8) Long-Term Obligations
Following is a summary of the governmental activities long-term obligations of the City as of June 30, 2025:
Outstanding,
Interest
beginning
Outstanding,
Due within
Date of issue
rates
of year
Additions
Reductions
end of year
one year
General obligation bonds:
General purpose, serial maturities through February 15, 2044
2/15/12 to 3/5/25
1.0%–5.0% $
450,635,000
111,205,000
45,190,000
516,650,000
49,525,000
Urban redevelopment, serial maturities through
February 15, 2035
3/3/15 to 3/5/25
2.0%–5.0%
51,905,000
20,560,000
7,990,000
64,475,000
9,270,000
Sewer, serial maturities through February 15, 2035
1/7/15 to 3/5/25
0.0%–5.0%
113,851,815
17,885,000
22,154,330
109,582,485
20,238,988
Total governmental obligation bonds
$
616,391,815
149,650,000
75,334,330
690,707,485
79,033,988
Add (deduct):
Unamortized bond premium
58,795,010
12,782,615
7,768,391
63,809,234
Current portion of long-term debt
(79,033,988)
675,482,731
Other long-term obligations:
Judgments and claims
$
25,458,600
77,482,152
77,388,652
25,552,100
14,725,400
Landfill postclosure care costs
765,000
—
28,333
736,667
28,333
Lease payable
5,916,487
—
1,803,140
4,113,347
1,330,029
Compensated absences
24,411,000
30,504,700
28,785,700
26,130,000
12,505,000
Net OPEB liability
756,027,918
56,784,785
62,968,852
749,843,851
—
Net pension liability
188,107,388
41,631,642
101,408,066
128,330,964
—
Pollution remediation
2,775,540
2,458,706
2,228,452
3,005,794
1,127,750
Total other governmental long-term obligations
$ 1,003,461,933
208,861,985
274,611,195
937,712,723
29,716,512
CITY OF CAMBRIDGE, MASSACHUSETTS
Notes to Basic Financial Statements
June 30, 2025
51
(Continued)
Following is a summary of the business-type activity long-term obligations of the City as of June 30, 2025:
Outstanding,
Interest
beginning
Outstanding,
Due within
Date of issue
rates
of year
Additions
Reductions
end of year
one year
General obligation bonds:
General purpose, serial maturities through February 15, 2035
3/5/25
5.0%
$
—
3,640,000
—
3,640,000
415,000
Total business-type general obligation bonds
$
—
3,640,000
—
3,640,000
415,000
Add (deduct):
Unamortized bond premium
—
421,475
47,532
373,943
Current portion of long-term debt
(415,000)
3,598,943
Other long-term obligations:
Judgments and claims
$
207,500
2,270,917
2,137,517
340,900
150,000
Compensated absences
701,000
560,900
614,900
647,000
310,000
Total other long-term obligations
$
908,500
2,831,817
2,752,417
987,900
460,000
CITY OF CAMBRIDGE, MASSACHUSETTS
Notes to Basic Financial Statements
June 30, 2025
52
(Continued
The payment of liabilities for judgments and claims, compensated absences, pollution remediation, other
postemployment benefits, pension and landfill postclosure costs are primarily the responsibility of the City’s
general fund.
General obligation bonds are backed by the full faith and credit of the City. The annual debt service
requirements of the City’s general obligation governmental bonds and notes payable outstanding as of
June 30, 2025, are as follows:
Principal
Interest
Total
Year ending June 30:
2026
$
79,033,988
29,565,168
108,599,156
2027
72,580,200
26,558,575
99,138,775
2028
67,599,600
23,127,500
90,727,100
2029
63,029,200
19,926,675
82,955,875
2030
58,509,497
16,945,244
75,454,741
2031–2035
217,075,000
48,645,761
265,720,761
2036–2040
87,125,000
16,310,376
103,435,376
2041–2045
45,755,000
3,898,051
49,653,051
$ 690,707,485
184,977,350
875,684,835
In March 2025, the City issued $153,290,000 of general obligation bonds to fund various capital purchases
and improvements throughout the city. Interest on the general obligation bonds is due semiannually on
each February 15 and August 15, with principal payments due each February 15 until maturity in fiscal
2044.
The City is subject to a dual general debt limit: the normal debt limit and the double debt limit. Such limits
are equal to 5% and 10%, respectively, of the valuation of taxable property in the City as last equalized by
the Commonwealth Department of Revenue. Debt may be authorized up to the normal debt limit without
state approval. Authorizations under the double debt limit, however, require the approval of the State
Municipal Finance Oversight Board. Additionally, there are many categories of general obligation debt
which are exempt from the debt limit but are subject to other limitations.
As of June 30, 2025, the City may issue approximately $3.2 billion additional general obligation debt under
the normal debt limit.
CITY OF CAMBRIDGE, MASSACHUSETTS
Notes to Basic Financial Statements
June 30, 2025
53
(Continued
The annual debt service requirements of the City’s water enterprise fund as of June 20, 2025, are as
follows:
Principal
Interest
Total
Year ending June 30:
2026
$
415,000
164,811
579,811
2027
415,000
161,250
576,250
2028
415,000
140,500
555,500
2029
410,000
119,750
529,750
2030
410,000
99,250
509,250
2031–2035
1,575,000
235,250
1,810,250
$
3,640,000
920,811
4,560,811
(9) Leases
(a) Lease Overview
The City has entered various leases for land, buildings, and equipment. The City has recognized a
lease liability and an intangible right-to-use-lease asset for lessee arrangements (see note 5) and a
lease receivable and a deferred inflow of resources for lessor arrangements.
A summary of principal changes in the related lease liabilities for the year ended June 30, 2025 is as
follows:
Beginning
Ending
Amounts due
balance
Additions
Deductions
balance
within one year
Leased liability
$
5,916,487
—
(1,803,140)
4,113,347
1,330,029
Future annual lease payments are as follows:
Principal
Interest
Total
Year ending June 30:
2026
$
1,330,029
67,395
1,397,424
2027
516,029
51,584
567,613
2028
454,278
41,982
496,260
2029
423,187
33,253
456,440
2030
440,769
24,501
465,270
Thereafter
949,055
21,539
970,594
$
4,113,347
240,254
4,353,601
CITY OF CAMBRIDGE, MASSACHUSETTS
Notes to Basic Financial Statements
June 30, 2025
54
(Continued)
(b) Lessor Arrangements
In 2013, the City entered into a lease related to a City owned building at 5 Western Ave in the City of
Cambridge. The lease is for approximately 20,200 square feet of office space and the agreement is for
a 50 year term with the initial rent payment calculated at a per square foot rate of $25.80 and
increasing each January 1st by 1.0%.
For the year ended June 30, 2025, the City earned approximately $457,240 in lease revenue and
approximately $375,823 in lease interest revenue related to its lessor leasing activities.
(10) Retirement Plans
(a) City of Cambridge Retirement System
The City of Cambridge Retirement System (the System) is a cost-sharing, multiple employer defined
benefit pension plan administered by a Retirement Board comprised of five members: the City Auditor
who serves as ex officio; two individuals elected by participants in the System; a fourth member
appointed by the City Manager and a fifth member chosen by the other members of the Retirement
Board. As of December 31, 2024, the System provides pension benefits to the retired employees of
four employers: the City of Cambridge, Cambridge Housing Authority, Cambridge Redevelopment
Authority and Cambridge Health Alliance.
The System is a member of the Massachusetts Contributory System, which is governed by Chapter 32
of the Massachusetts General Laws (MGL). The System’s separately issued financial report can be
obtained by contacting the System.
Employees covered by the Contributory Retirement Law are classified into one of four groups
depending on job classification. Group 1 comprises most positions in state and local government. It is
the general category of public employees. Group 2 is a limited category for specified hazardous
occupations. Group 3 is for State Police only. Group 4 comprises mainly police and firefighters.
For employees hired prior to April 2, 2012, the annual amount of the retirement allowance is based on
the member’s final three-year average salary multiplied by the number of years and full months of
creditable service at the time of retirement and multiplied by a percentage based on the age of the
member at retirement.
A member’s final three-year average salary is defined as the greater of the highest consecutive
three-year average annual rate of regular compensation or the average annual rate of regular
compensation received during the last three years of creditable service prior to retirement.
For employees hired on April 2, 2012 or later, the annual amount of the retirement allowance is based
on the member’s final five year average salary multiplied by the number of years and full months of
creditable service at the retirement and multiplied by a percentage based on the age and years of
creditable service of the member at retirement.
A member’s final five-year average salary is defined as the greater of the highest consecutive five-year
average annual rate of regular compensation or the average annual rate of regular compensation
received during the last five years of creditable service prior to retirement.
CITY OF CAMBRIDGE, MASSACHUSETTS
Notes to Basic Financial Statements
June 30, 2025
55
(Continued)
For employees who became members after January 1, 2011, regular compensation is limited to 64% of
the federal limit found in 26 U.S.C. 401(a) (17). In addition, regular compensation for members who
retire after April 2, 2012 will be limited to prohibit “spiking” a member’s salary to increase the retirement
benefit.
For all employees, the maximum annual amount of the retirement allowance is 80% of the member’s
final average salary. Any member who is a veteran also receives an additional yearly retirement
allowance of $15 per year of creditable service, not exceeding $300. The veteran allowance is paid in
addition to the 80% maximum.
(i)
Contributions
Plan members are required to contribute to the System. Depending on their employment date,
active members must contribute a range of 5% to 9% of their regular gross compensation.
Members hired after December 31, 1978 must contribute an additional 2% of regular compensation
in excess of $30,000. Participating employers are required to pay into the System their share of the
remaining system-wide actuarially determined contribution, which is apportioned among the
employers based on active covered payroll. The contributions of plan members and the
participating employers are governed by Chapter 32 of the MGL. The City’s and CHA’s actual
contributions equaled or exceeded their required contributions to the System for the years ended
June 30, 2025 and were $47,317,084 and $10,535,78, respectively.
The Commonwealth is obligated to reimburse the System for a portion of the benefits payments for
cost of living increases granted before July 1998 and records any related liability in their financial
statements.
(ii)
Net Pension Liabilities, Pension Expense and Deferred Outflows and Inflows of Resources Related
to Pensions
At June 30, 2025, the City reported a liability of $128.3 million for its proportionate share of the
System’s net pension liability measured as of December 31, 2024. The City’s proportion of the
System’s net pension liability was based on actual contributions to the System relative to the actual
contributions of all participating employers. The amount recognized by the City as its proportionate
share of the net pension liability includes the proportionate share related to the Cambridge Health
Alliance special funding situation. The total portion of the net pension liability associated with the
City at June 30, 2025, was as follows:
City’s proportionate share of net pension liability
$
128,330,964
City’s proportionate share of net pension liability
associated with Cambridge Health Alliance
—
$
128,330,964
CITY OF CAMBRIDGE, MASSACHUSETTS
Notes to Basic Financial Statements
June 30, 2025
56
(Continued)
To determine employers’ proportionate share of the net pension liability, allocations of net pension
liability were performed. At December 31, 2024, the City was allocated 75.54% (73.85% in the prior
year) of the net pension liability related to the City and 0% (.75% in the prior year) related to the
Cambridge Health Alliance special funding situation described below based on the proportion of the
2024 required employer contributions.
For the year ended June 30, 2025, the City recognized pension expense (benefit) of $39.6 million.
At June 30, 2025, the City reported deferred outflows and deferred inflows of resources related to
pensions from the following sources:
Deferred
Deferred
outflows of
inflows of
resources
resources
Net differences between projected and actual investment
earnings on pension plan investments
$
31,952,976
—
Net differences between expected and actual experience
13,475,777
7,458,646
Changes in employer and non-employer proportion
4,448,970
4,648,944
Changes in assumptions
12,867,714
—
$
62,745,437
12,107,590
Amounts reported as deferred outflows of resources at June 30, 2025, related to pensions will be
recognized in pension expense (benefit) as follows:
2026
$
19,006,638
2027
42,268,797
2028
(8,905,094)
2029
(1,946,989)
2030
214,495
Total
$
50,637,847
For purposes of measuring the net pension liability, deferred outflows of resources and deferred
inflows of resources related to pensions, and pension expense, information about the fiduciary net
position of the System and additions to/deductions from the System’s fiduciary net position have
been determined on the same basis as they are reported for the System.
(iii)
Actuarial Assumptions
The total pension liability at December 31, 2024, was measured by an actuarial valuation as of
January 1, 2024. The following actuarial assumptions were applied to the measurement of the total
pension liability at December 31, 2024:
CITY OF CAMBRIDGE, MASSACHUSETTS
Notes to Basic Financial Statements
June 30, 2025
57
(Continued)
Inflation
3.0 %
Salary increases
4.0 %
Investment rate of return
7.10 %
Cost of living adjustments
3.0% of first $18,000 (effective 7/1/23)
Pre‑retirement mortality
Group 1 and 2: Pub-2010 General Employee
Amount-Weighted Mortality Table projected
generationally using Scale MP-2021
Group 4: Pub-2010 Safety Employee Amount-Weighted
Mortality Table projected generationally using
Scale MP-2021
Healthy Retiree mortality
Group 1 and 2: Pub-2010 General Healthy Retiree
and Contingent Survivor Amount-Weighted Mortality
Tables projected generationally using
Scale MP-2021
Group 4: Pub-2010 Safety Healthy Retiree and
Contingent Survivor Amount-Weighted Mortality
Tables projected generationally using Scale MP-2021
Disabled Retiree mortality
Group 1 and 2: Pub-2010 General Healthy Retiree
Amount-Weighted Mortality Table set forward one
year projected generationally using Scale MP-2021
Group 4: Pub-2010 Disabled Retiree
Amount-Weighted Mortality Table projected
generationally using Scale MP-2021
The long-term expected rate of return on pension plan investments was determined using a
building block method in which best-estimate ranges of expected future real rates of return
(expected returns, net of pension plan investment expense and inflation) are developed for each
major asset class. These ranges are combined to produce the long-term expected rate of return by
weighting the expected future real rates of return by the target asset allocation percentage and by
adding expected inflation.
CITY OF CAMBRIDGE, MASSACHUSETTS
Notes to Basic Financial Statements
June 30, 2025
58
(Continued)
Best estimates of arithmetic real rates of return for each major asset class included in the target
asset allocation as of December 31, 2024 is summarized below:
Long-term
Target asset
expected real
Asset class
allocation
rate of return
Cash
— %
1.05 %
Domestic equity
26.00
5.82
International developed markets equity
10.00
5.91
International emerging markets equity
10.00
7.06
Core fixed income
12.00
1.81
High yield fixed income
5.00
3.34
Emerging market debt
3.00
3.43
Bank Loan
3.00
2.96
Real estate
9.00
3.34
Timber & Farmland
4.00
3.82
Infrastructure
5.00
5.82
Private equity
13.00
9.20
100.00
(iv)
Discount Rate
The discount rate used to calculate the total pension liability was 7.10%. The projection of cash
flows used to determine the discount rate assumed that plan member contributions will be made at
the current contribution rate and that employer contributions will be made at rates equal to the
difference between actuarially determined contribution rates and the member rate. Based upon the
assumptions, the System’s fiduciary net position was projected to be available to make all
projected future benefit payments of current plan members. Therefore, the long-term expected rate
of return on pension plan investments was applied to all periods of projected benefit payments to
determine the total pension liability.
(v)
Sensitivity of the City’s Proportionate Share of the System’s Net Pension Liability (Asset)
The following presents the City’s proportionate share of the System’s net pension liability (asset)
calculated using the discount rate of 7.10% as well as what the City’s proportionate share of the
System’s net pension liability would be if it were calculated using a discount rate that is 1% – point
lower (6.10%) or 1%-point higher (8.10%) than the current rate:
Current
1% Decrease
discount
1% Increase
(6.10%)
rate (7.10%)
(8.10%)
June 30, 2025
$
310,283,540
128,330,964
(24,381,669)
CITY OF CAMBRIDGE, MASSACHUSETTS
Notes to Basic Financial Statements
June 30, 2025
59
(Continued)
(b) Special Funding Situations
(i)
Cambridge Health Alliance
In accordance with the Administrative Service Agreement dated May 6, 1997, between the City of
Cambridge (City) and the Cambridge Public Health Commission, which subsequently became the
Cambridge Health Alliance (CHA), the City is contractually required to fund a portion of CHA’s
employer contribution to the System. Accordingly, a special funding situation as defined by
GASB Statement No. 68 exists and the City is treated as a nonemployer contributing entity relative
to the portion of the contribution it makes on behalf of CHA. As such, the City rather than CHA,
records in its financial statements the net pension liability and deferred outflows and inflows of
resources related to this special funding situation. During 2024, the City did not fund any portion of
the CHA’s contribution to the System as the special funding situation ended in 2024.
(ii)
Massachusetts Teachers’ Retirement System
Teachers, certain administrators, and other professionals of the School Department participate in a
contributory defined benefit plan administered by the Massachusetts Teachers’ Retirement System
(MTRS). The MTRS arrangement qualifies as a special funding situation as the City has no
obligation to contribute to this plan. Rather the Commonwealth funds plan benefits to the extent
that funding is not provided through employee contributions. The Commonwealth’s proportionate
share of the collective net pension liability of MTRS associated with the City’s employees as of the
June 30, 2024 measurement date is $332.9 million based on an employer allocation percentage of
1.31%. The Commonwealth contributed $27.5 million on behalf of the City during the measurement
period and the City reported the amount as an intergovernmental revenue and education
expenditure in the General Fund.
(11) Postemployment Benefits Other Than Pensions – GASB Statement 74 & 75
The City sponsors and participates in a single employer defined benefit OPEB plan, the City of Cambridge
Postemployment Benefits Plan (the Plan), that primarily provides healthcare, in accordance with state
statute and City ordinance, to participating retirees and their beneficiaries. City ordinance grants the
authority to the City to establish a healthcare benefit trust fund for purposes of providing retiree healthcare
benefits to employees of the City. The Plan is administered by the City and does not issue a stand-alone
financial report.
(a) Benefits Provided
Medical and prescription drug benefits are provided to all eligible retirees not enrolled in Medicare
through a variety of plans offered by Blue Cross Blue Shield of Massachusetts, Harvard Pilgrim
HealthCare, and Tufts Health Plan. Medical and prescription drug benefits are provided to retirees
enrolled in Medicare through supplemental and Medicare Advantage plans offered by Blue Cross Blue
Shield of Massachusetts and Harvard Pilgrim Health Care. The City eliminated its medical plan with
Tufts Health Plan as of April 30, 2025.
Groups 1, 2 and 4 retirees, including teachers, with at least 10 years of creditable service are eligible at
age 55 or they may retire after a total of 20 years of creditable service regardless of age. Retirees on
accidental disability retirement are eligible at any age, while ordinary disability requires 10 years of
creditable service. The surviving spouse is eligible to receive pre and postretirement death benefits, as
well as medical and prescription drug coverage.
CITY OF CAMBRIDGE, MASSACHUSETTS
Notes to Basic Financial Statements
June 30, 2025
60
(Continued)
(b) The Plan (GASB Statement No. 74)
(i)
Employees Covered by the Benefit Terms
As of June 30, 2025, the following employees meet the eligibility requirements as put forth in
Chapter 32B of M.G.L.:
City
Active Plan members
3,517
Inactive members receiving benefits
2,828
Total membership
6,345
Total number of participating employers
1
(ii)
Contributions
Employer and employee contribution rates are governed by the respective collective bargaining
agreements. The Plan is currently funded on a pay-as-you-go basis plus additional City advance
funding contributions as amounts are available. The City made additional contributions of $2 million
in fiscal 2024. The City and plan members share the cost of benefits. Plan members contribute
12% to 25% of the monthly premium cost, depending on the plan in which they are enrolled. The
City contributes the balance of the premium cost.
In January 2009, the Commonwealth adopted Chapter 479, which amends Chapter 32B and allows
local municipalities to establish an OPEB liability trust fund and a funding schedule for the trust
fund and, on December 21, 2009, the City Council approved the establishment of an irrevocable
OPEB trust fund.
(iii)
Actuarial Methods and Assumptions
The total OPEB liability on June 30, 2025 was measured based on the June 30, 2025 actuarial
valuation using the following assumptions:
Salary Increase. 5.3%.for Teachers and 4.0% per annum for all others.
Actuarial Cost Method and Amortization Period. The entry age normal cost method based on level
percentage of projected salary.
Mortality. PUB-2010 table with generational scale MP-2021.
Healthcare cost trend rates. Trend rates begin with 8.50% (non-Medicare) and 5.25%
(Medicare) and decrease 0.25% annually to an ultimate rate of 4.0%.
Discount Rate. The discount rate used to measure the total OPEB liability for the City is 5.12% per
annum. The rate is based on a blend of the 20-year Bond Buyer GO index at June 30, 2025, of
4.00% and the expected long-term OPEB trust investment rate of return of 4.5%. The Plan’s net
position was not projected to be available to make all projected future benefit payments for current
Plan members. Therefore, the long-term expected OPEB trust investment rate of return of 4.5%
CITY OF CAMBRIDGE, MASSACHUSETTS
Notes to Basic Financial Statements
June 30, 2025
61
(Continued)
was not applied to all periods of projected benefit payments to determine the total OPEB liability.
The discount rate used for June 30, 2025, was assumed to be 5.12% and is also based on a blend
of the 20-year Bond Buyer GO index and the City’s expected return on assets.
The long-term expected rate of return on OPEB plan investments was determined using a
building-block method in which best-estimate ranges of expected future real rates of return
(expected returns, net of OPEB plan investment expense and inflation) are developed for each
major asset class. These ranges are combined to produce the long-term expected rate of return by
weighing the expected future real rates of return by the target asset allocation percentage and by
adding expected inflation. The target allocation and best estimates of arithmetic real rates of return
for each major asset class are summarized in the following table:
Long-term
Target
expected real
Asset class
allocation
rate of return
Equity
50 %
7.0 %
Fixed income
50
2.0
Total
100 %
(iv)
Net OPEB Liability – The Plan (GASB Statement No. 74)
The components of the net OPEB liability for the Plan as of June 30, 2025 and the actuarial
valuation assumptions as outlined above.
The plan
Total OPEB Liability
$
772,584,504
Fiduciary net position
(44,413,889)
City’s net OPEB liability
$
728,170,615
Fiduciary net position as a percentage of the total OPEB liability
5.75%
CITY OF CAMBRIDGE, MASSACHUSETTS
Notes to Basic Financial Statements
June 30, 2025
62
(Continued)
(v)
Change in the Net OPEB Liability – Plan (GASB Statement No. 74)
Increase
(decrease)
Plan
Total OPEB
fiduciary
Net OPEB
liability
net position
liability
Balances at July 1, 2024
$
789,516,419
39,672,568
749,843,851
Changes for the year:
Service cost
25,855,207
—
25,855,207
Interest
32,036,250
—
32,036,250
Difference between expected and
actual experience
61,791,453
—
61,791,453
Changes in assumptions
(107,684,059)
—
(107,684,059)
Contribution – employer
—
30,930,766
(30,930,766)
Net investment income
—
2,808,674
(2,808,674)
Benefit payments
(28,930,766)
(28,930,766)
—
Administrative expenses
—
(67,353)
67,353
Net changes
(16,931,915)
4,741,321
(21,673,236)
Balances at June 30, 2025
$
772,584,504
44,413,889
728,170,615
CITY OF CAMBRIDGE, MASSACHUSETTS
Notes to Basic Financial Statements
June 30, 2025
63
(Continued)
Sensitivity of the net OPEB liability to changes in the discount rate. The following presents the net
OPEB liability of the City, calculated using the discount rates disclosed as well as what the City’s
net OPEB liability would be if it were calculated using a discount rate that is 1-percentage point
lower or 1-percentage point higher than the current rate as of June 30, 2025 (in thousands):
1%
Current
1%
Current
Decrease of
discount
Increase of
rate
current rate
rate
current rate
Net OPEB liability
5.12 % $
634,379,000
728,171,000
843,705,000
Sensitivity of the net OPEB liability to changes in the healthcare cost trend rates. The following
presents the net OPEB liability of the City, as well as what the City’s net OPEB liability would be if it
were calculated using healthcare cost trend rates that are 1-percentage point lower or cost trend
rates that are 1-percentage point higher than the current healthcare cost trend rates (in thousands):
1%
1%
Decrease of
Current
Increase of
current rate
discount rate
current rate
Net OPEB liability
$
622,496,000
728,171,000
861,000,000
(vi)
Annual Money Weighted Return
For the year ended June 30, 2025, the annual money-weighted rate of return on investments, net
of investment expense was 6.9%. The money-weighted rate of return expresses investment
performance, net of investment expense, adjusted for the changing amounts invested.
(vii)
Condensed Statement of OPEB Net Position
Cash and cash equivalents
$
142,747
Investments, at fair value:
Fixed income securities
15,864,958
Equities
28,406,184
Total investments
44,271,142
Held in trust for OPEB benefits
$
44,413,889
CITY OF CAMBRIDGE, MASSACHUSETTS
Notes to Basic Financial Statements
June 30, 2025
64
(Continued)
(viii)
Condensed Statement of Changes in OPEB Net Position
Additions:
Contributions:
Employers
$
30,930,766
Total contributions
30,930,766
Investment earnings:
Interest and dividends
1,280,575
Net appreciation in the fair value of investments
1,528,099
Net investment earnings
2,808,674
Total additions
33,739,440
Deductions:
Benefits
28,930,766
Administrative expenses
67,353
Total deductions
28,998,119
Change in net position
4,741,321
Net position, beginning of year
39,672,568
Net position, end of year
$
44,413,889
(c) Employer (City) OPEB (GASB Statement No. 75)
The City’s net OPEB liability at June 30, 2024, was measured based on June 30, 2023, actuarial
valuation rolled forward to the June 30, 2024 measurement date.
Employees Covered by the Benefit Terms
As of June 30, 2024, actuarial valuation date, the following employees meet the eligibility
requirements as put forth in Chapter 32B of M.G.L.:
City
Active Plan members
3,299
Inactive members receiving benefits
2,765
Total membership
6,064
Total number of participating employers
1
CITY OF CAMBRIDGE, MASSACHUSETTS
Notes to Basic Financial Statements
June 30, 2025
65
(Continued)
(i)
Actuarial Methods and Assumptions
The total OPEB liability at June 30, 2024, was measured based on the June 30, 2023 actuarial
valuation and rolled forward to June 30, 2024 using the following assumptions:
Salary Increase: 3.5%.
Actuarial Cost Method and Amortization Period. The entry age normal cost method based on level
percentage of projected salary.
Mortality. PUB-2010 table with generational scale MP-2021.
Healthcare cost trend rates. Trend rates begin with 6.75% (non-Medicare) and 5.75%
(Medicare) and decrease 0.25% annually to an ultimate rate of 4.0%.
Discount Rate. The discount rate used to measure the total OPEB liability for the City is 4.00% per
annum. The rates are based on a blend of the 20-year Bond Buyer GO index at June 30, 2024, of
3.93% and the expected long-term OPEB trust investment rate of return of 4.5%. The Plan’s net
position was not projected to be available to make all projected future benefit payments for current
Plan members. Therefore, the long-term expected OPEB trust investment rate of return of 4.5%
was not applied to all periods of projected benefit payments to determine the total OPEB liability.
The discount rate used for June 30, 2023, was assumed to be 3.74% and is also based on a blend
of the 20 year Bond Buyer GO index and the City’s expected investment rate of return on assets.
The long-term expected rate of return on OPEB plan investments was determined using a
building-block method in which best-estimate ranges of expected future real rates of return
(expected returns, net of OPEB plan investment expense and inflation) are developed for each
major asset class. These ranges are combined to produce the long-term expected rate of return by
weighing the expected future real rates of return by the target asset allocation percentage and by
adding expected inflation. The target allocation and best estimates of arithmetic real rates of return
for each major asset class are summarized in the following table:
Long-term
Target
expected real
Asset class
allocation
rate of return
Equity
50 %
7.0 %
Fixed income
50
2.0
Total
100 %
CITY OF CAMBRIDGE, MASSACHUSETTS
Notes to Basic Financial Statements
June 30, 2025
66
(Continued)
(ii)
Change in the Net OPEB Liability – Plan (GASB Statement No. 75)
Increase
(decrease)
Plan
Total OPEB
fiduciary
Net OPEB
liability
net position
liability
Balances at July 1, 2023
$
789,996,849
33,968,931
756,027,918
Changes for the year:
Service cost
26,664,444
—
26,664,444
Interest
30,060,346
—
30,060,346
Difference between expected and
actual experience
—
—
—
Changes in assumptions
(31,387,764)
—
(31,387,764)
Contribution – employer
—
27,817,456
(27,817,456)
Net investment income
—
3,763,632
(3,763,632)
Benefit payments
(25,817,456)
(25,817,456)
—
Administrative expenses
—
(59,995)
59,995
Net changes
(480,430)
5,703,637
(6,184,067)
Balances at June 30, 2024
$
789,516,419
39,672,568
749,843,851
Sensitivity of the net OPEB liability to changes in the discount rate. The following presents the net
OPEB liability of the City, calculated using the discount rates disclosed as well as what the City’s
net OPEB liability would be if it were calculated using a discount rate that is 1-percentage point
lower or 1-percentage point higher than the current rate as of June 30, 2024 (in thousands):
1%
Current
1%
Current
Decrease of
discount
Increase of
rate
current rate
rate
current rate
Net OPEB liability
4.00 % $
885,203
749,844
642,085
Sensitivity of the net OPEB liability to changes in the healthcare cost trend rates. The following
presents the net OPEB liability of the City, as well as what the City’s net OPEB liability would be if it
CITY OF CAMBRIDGE, MASSACHUSETTS
Notes to Basic Financial Statements
June 30, 2025
67
(Continued)
were calculated using healthcare cost trend rates that are 1-percentage point lower or cost trend
rates that are 1-percentage point higher than the current healthcare cost trend rates (in thousands):
1%
1%
Decrease of
Current
Increase of
current rate
discount rate
current rate
Net OPEB liability
$
629,881
749,844
903,905
(d) OPEB Expense and Deferred Outflows of Resources and Deferred Inflows of Resources Related
to OPEB
For the year ended June 30, 2025 the City recognized OPEB expense of $16.6 million.
At June 30, 2025, based on the June 30, 2024 measurement date, the City reported deferred outflows
of resources and deferred inflows of resources related to OPEB from the following sources (in
thousands):
Deferred
Deferred
outflows
inflows
Difference between expected and actual experience
$
—
23,359
Changes in assumptions
—
110,431
Net difference between projected and actual
earnings on OPEB plan investments
—
4,273
Contributions subsequent to the measurement date
30,931
—
$
30,931
138,063
Contributions subsequent to the measurement date will be recognized as a reduction in the net OPEB
liability in the year ended June 30, 2025. Other amounts reported as deferred outflows of resources
and deferred inflows of resources related to OPEB will be recognized in OPEB expense as follows
(in thousands):
Fiscal year
Amounts
2026
$
(63,052)
2027
(52,816)
2028
(15,686)
2029
(6,509)
—
Total
$
(138,063)
CITY OF CAMBRIDGE, MASSACHUSETTS
Notes to Basic Financial Statements
June 30, 2025
68
(Continued)
(12) Securities Lending
The Public Employment Retirement Administration Commission of Massachusetts (PERAC) has issued
supplemental regulations that permit the System to engage in securities lending transactions. The System
has entered into a Securities Lending Agreement (the Agreement) with a third party to act as the System’s
sub-custodian/agent for the purposes of managing a securities lending program.
The System lends fixed income, domestic equity, and international equity securities to approved
broker/dealers. Collateral for securities loaned equals 102 percent of fair market value for domestic
securities and 105 percent for international securities not denominated in U.S. dollars.
Types of collateral received from borrowers for securities loaned are cash and non-cash. The
sub-custodian is authorized to invest the cash collateral in approved investments, as defined in the
Agreement. Non-cash collateral received is not recorded in the accompanying financial statements as the
System cannot pledge or sell the non-cash collateral except in the event of a borrower default.
As of December 31, 2024, the market value of securities on loan was $4.8 million. The associated collateral
was $4.9 million, of which $1.2 million was cash collateral and $3.7 million was non-cash.
The Agreement limits the maturity value of any approved investment, as defined, to maximum of 397 days,
except U.S. government securities, which shall have a final maturity not exceeding 762 days.
At year-end, the System has no credit risk exposure to borrowers because the amounts the System owes
the borrowers exceed the amounts the borrowers owe the System. The Agreement indemnifies the System
if the borrows fail to return the securities (and the collateral is inadequate to replace the securities lent) or
fail to pay the System for income distributions by the securities’ issuers while the securities are on loan.
As of December 31, 2024, there were no violations of legal or contractual provisions. The System has not
experienced any losses resulting from the default of a borrower or lending agent during the year ended
December 31, 2024.
CITY OF CAMBRIDGE, MASSACHUSETTS
Notes to Basic Financial Statements
June 30, 2025
69
(Continued)
(13) Transfers
This schedule provides a summary of the City’s transfers to various funds based on budgeted
appropriations. The City budgets in the General fund and transfers the amounts related to fund capital
projects, affordable housing and the use of parking revenues used to fund eligible general government
expenses.
Transfers and their purposes during the year ended June 30, 2025 were as follows:
Proprietary
Governmental funds
fund
Affordable
housing
City
Enterprise
General
Capital
trust fund
Grants
Other
fund water
General – to fund capital expenditures
$
(25,598,000)
25,598,000
—
—
—
—
General – mitigation revenues to
fund eligible capital expenditures
(3,727,000)
3,727,000
—
—
—
—
Parking – to fund administrative
costs and other eligible City
expenditures
21,818,045
550,000
—
—
(22,368,045)
—
General - to fund eligible parking
expenditures
(1,146,024)
—
—
—
1,146,024
—
General – federal grant stablization
to fund eligible human
services programs
(1,000,000)
—
—
1,000,000
—
—
Capital – to fund eligible CDBG
program costs
—
(28,471)
—
—
28,471
—
Water – to fund administrative costs
729,340
—
—
—
—
(729,340)
General fund to/from Affordable
Housing Fund
(24,645,750)
—
24,645,750
—
—
—
Affordable Housing Fund to/from
CPA Fund
—
—
17,040,000
—
(17,040,000)
—
Total
$
(33,569,389)
29,846,529
41,685,750
1,000,000
(38,233,550)
(729,340)
CITY OF CAMBRIDGE, MASSACHUSETTS
Notes to Basic Financial Statements
June 30, 2025
70
(Continued)
(14) Fund Balance Classification Details
The components of fund balance for the City’s governmental funds as of June 30, 2025, are as follows.
Affordable
City
Other
General
Capital
housing
grants
governmental
fund
fund
trust fund
funds
fund
Fund balances (deficit):
Nonspendable:
Deposits
$
—
—
—
—
—
Restricted:
Property and development
—
79,002,859
—
—
16,780,042
Streets and sidewalks
—
32,267,521
—
—
—
Parks and recreation
—
25,866,000
—
3,545
9,000,429
Sewer projects
—
54,464,443
—
—
—
Library
—
312,229
—
10,085
—
Schools
—
33,766,791
—
—
—
General government
—
6,244,515
—
10,995,294
—
Human services
—
681,125
—
3,926,346
—
Aggregation Adder Fund
—
—
—
—
3,982,109
School Grants Fund Federal/State
—
—
—
—
7,851,753
Opioid Settlement Receipts Fund
—
—
—
—
3,060,174
Committed:
Parking fund
—
—
—
—
6,808,684
Health claims
41,017,283
—
—
—
—
Budget stabilization
99,240,228
—
—
—
—
Affordable housing
—
—
202,123,830
—
—
Assigned:
Subsequent year’s expenditures
25,756,500
—
—
—
—
Unassigned (deficit)
200,754,871
—
—
(5,844,589)
—
Total fund balances (deficit)
$
366,768,882
232,605,483
202,123,830
9,090,681
47,483,191
The City Grants fund deficit is expected to be funded with future federal grants that are not yet awarded.
(a) Stabilization Funds
In accordance with section 5B of Chapter 40 of the Massachusetts General Laws, the City of
Cambridge has established Stabilization Funds for six different purposes. This allows the municipality
to reserve funds for specific events or purpose. Such stabilization funds are established with a council
2/3rd approval vote.
The City Stabilization fund was the first set up in the mid 1990’s as a statutory reserve account that
may be used for purposes for which city debt would ordinarily be used. The funds are available to
subsidize debt payments during economic downturns and periods for which debt service payments rise
due to large construction projects such as a school building.
CITY OF CAMBRIDGE, MASSACHUSETTS
Notes to Basic Financial Statements
June 30, 2025
71
(Continued)
During October of 2016, the City Council voted to establish the Mitigation Stabilization and the
Community Benefits Stabilization funds. The Mitigation Stabilization fund is used to accumulate
revenues received from developers through the City’s permitting or Zoning amendment process
stipulated for specific infrastructure projects. The Community Benefits Stabilization fund accumulates
revenues received with the enactment of an amendment to the City’s Zoning Ordinance or other
agreements earmarked for Community Benefits. During June of 2023, the City Council voted to
establish the Universal Pre-Kindergarten Stabilization fund. This fund was established for the purpose
of programs and services related to establishing, maintaining, and expanding a Universal
Pre-Kindergarten program and other early childhood programs in the City of Cambridge. During
October of 2023, the City Council voted to establish the Opioid Stabilization fund. This was established
in accordance with the requirements of the opioid settlement agreement through the Commonwealth of
Massachusetts. In June 2025, the City Council voted to establish the Federal Grant Stabilization fund.
This was established to help address the funding gaps resulting from the actual or anticipated loss of
federal funding for programs and services that benefit the most vulnerable Cambridge residents. All
Stabilization funds require a 2/3rd council approval to transfer revenues in or out of the funds.
The Stabilization balances as of June 30, 2025 are as follows:
City Stabilization fund
$
56,002,115
Mitigation Stabilization fund
34,167,819
Community Benefits Stabilization fund
1,866,562
Universal Pre-Kindergarten Stabilization fund
1,500,000
Grant Fund Stabilization
4,000,000
Opioid Stabilization fund
1,703,732
Total Stabilization funds
$
99,240,228
In accordance with GASB 54 requirements, balances in the Stabilization funds are classified as
committed.
(b) Commitments and Contingencies
The City has $14.1 million in encumbrances for purchase orders and contracts in the General Fund,
$125.4 million in the Capital Fund, $14.9 million in the City Grant Funds, and $4.0 million in the Other
Governmental Funds.
(15) Risk Management
The City is exposed to various risks of loss related to general liability, property and casualty, workers’
compensation, unemployment and employee health insurance claims. The City is self-insured for other
general liability; however, Chapter 258 of the MGL limits the liability to a maximum of $100,000 per claim in
all matters except actions relating to federal/civil rights, eminent domain and breach of contract. The City is
also self-insured for property and casualty, workers’ compensation and unemployment claims.
The City has medical plans with Tufts Health Plan, Harvard Pilgrim and Blue Cross/Blue Shield under
which it makes actual claims payments. The City eliminated its medical plan with Tufts Health Plan as of
CITY OF CAMBRIDGE, MASSACHUSETTS
Notes to Basic Financial Statements
June 30, 2025
72
April 30, 2025. The medical plan providers act as claim processors and a transfer of risk does not occur.
Approximately 90% of the City’s employees participate in the self-insured plan with the remainder electing
preferred provider plans that are premium based. The number of settlements did not exceed insurance
coverage for premium based health insurance elections for fiscal years ended June 30, 2025, 2024, and
2023
Active employees contribute at least 12% of the cost of healthcare with the remainder paid by the City.
These costs are accounted for in the general fund. The contribution rate for retirees is 1% for those who
are currently enrolled in indemnity plans and 15% for those who enroll in HMO type plans. The City does
not carry stop-loss insurance.
The City has established a liability based on historical trends of previous years and attorney’s estimates of
pending matters and lawsuits in which the City is involved.
Changes in the self-insurance liability for the years ended June 30, 2025 and 2024 are as follows:
2025
2024
Judgments and accrued claims, beginning of year
$
25,666,100
20,389,100
Incurred claims
79,753,069
82,499,663
Less payments of claims attributable to events of both
current and prior fiscal years
(79,526,169)
(77,222,663)
Judgments and accrued claims, end of year
$
25,893,000
25,666,100
The liabilities above have not been discounted to their present value. Incurred claims represent the total of
a provision for events of the current fiscal year and any change in the provision for events of the prior fiscal
years.
There are numerous pending matters and lawsuits in which the City is involved. The City attorneys’
estimate that the potential claims against the City not recorded in the accompanying basic financial
statements resulting from such litigation would not materially affect the basic financial statements.
CITY OF CAMBRIDGE, MASSACHUSETTS
Required Supplementary Information
Schedule of Employer OPEB Contributions
(Dollars in thousands)
(Unaudited)
2025
2024
2023
2022
2021
2020
2019
2018
2017
Actuarially determined contribution (ADC)
$
63,684
64,186
75,763
48,450
47,760
49,857
45,818
36,817
36,817
Contributions in relation to the actuarially determined contribution
30,931
27,818
26,418
24,151
23,460
25,120
24,193
22,732
22,271
Contribution deficiency (excess)
$
32,753
36,368
49,345
24,299
24,300
24,737
21,625
14,085
14,546
Covered payroll
$
299,506
275,067
260,757
249,105
240,681
245,281
236,987
238,710
196,095
Contributions as a percentage of covered payroll
10.33 %
10.11 %
10.13 %
9.70 %
9.75 %
10.24 %
10.21 %
9.52 %
11.36 %
Actuarial Determined Contribution
The City's funding strategy is to contribute an incremental $2 million to its OPEB trust fund above and beyond the pay as you go amount.
Schedule is intended to show information for 10 years. Additional years will be displayed as they become available.
See accompanying independent auditors’ report.
73
CITY OF CAMBRIDGE, MASSACHUSETTS
Required Supplementary Information
Schedule of Changes in the City's Net OPEB Liability and Related Ratios
(Unaudited)
2025
2024
2023
2022
2021
2020
2019
2018
2017
Total OPEB liability:
Service Cost
$
25,855,207
26,664,444
39,646,284
38,261,228
25,244,849
24,667,627
21,565,086
20,749,626
19,965,001
Interest Cost
32,036,250
30,060,346
29,558,617
22,182,324
22,588,802
27,330,585
25,308,994
25,372,266
24,607,849
Differences between expected and actual experience
61,791,453
—
(31,823,632)
—
(23,138,935)
—
8,829,767
—
—
Changes in assumptions or other inputs
(107,684,059)
(31,387,764)
(12,065,582)
(190,668,098)
(12,578,096)
190,345,545
64,557,764
(27,084,632)
(53,438,652)
Benefit payments
(28,930,766)
(25,817,456)
(24,417,847)
(22,151,349)
(21,460,536)
(23,119,795)
(22,192,854)
(20,732,507)
(20,271,000)
Net change in OPEB liability
(16,931,915)
(480,430)
897,840
(152,375,895)
(9,343,916)
219,223,962
98,068,757
(1,695,247)
(29,136,802)
Total OPEB liability - beginning
789,516,419
789,996,849
789,099,009
941,474,904
950,818,820
731,594,858
633,526,101
635,221,348
664,358,150
Total OPEB liability - ending
772,584,504
789,516,419
789,996,849
789,099,009
941,474,904
950,818,820
731,594,858
633,526,101
635,221,348
Plan fiduciary net position:
Contributions - employer
30,930,766
27,817,456
26,417,847
24,151,349
23,460,536
25,119,795
24,192,854
22,732,507
22,271,000
Net investment income
2,808,674
3,763,632
3,000,421
768,885
3,636,817
299,544
1,634,141
(3,643)
589,155
Benefit payments
(28,930,766)
(25,817,456)
(24,417,847)
(22,151,349)
(21,460,536)
(23,119,795)
(22,192,854)
(20,732,507)
(20,271,000)
Admin. Expense
(67,353)
(59,995)
(51,949)
(47,599)
(36,465)
(23,173)
(57,869)
(63,412)
(23,551)
Net change in plan fiduciary net position
4,741,321
5,703,637
4,948,472
2,721,286
5,600,352
2,276,371
3,576,272
1,932,945
2,565,604
Plan fiduciary net position - beginning
39,672,568
33,968,931
29,020,459
26,299,173
20,698,821
18,422,450
14,846,178
12,913,233
10,347,629
Plan fiduciary net position - ending
44,413,889
39,672,568
33,968,931
29,020,459
26,299,173
20,698,821
18,422,450
14,846,178
12,913,233
City's net OPEB liability - ending
$
728,170,615
749,843,851
756,027,918
760,078,550
915,175,731
930,119,999
713,172,408
618,679,923
622,308,115
Plan fiduciary net position as a percentage of the OPEB liability
5.75 %
5.02 %
4.30 %
3.68 %
2.79 %
2.18 %
2.52 %
2.34 %
2.03 %
Covered payroll
$
299,506,034
275,067,089
260,756,779
249,104,808
240,680,974
245,281,000
236,986,885
238,709,766
196,094,885
City's net OPEB liability as a percentage of covered payroll
243.1 %
272.6 %
289.9 %
305.1 %
380.2 %
379.2 %
300.9 %
259.2 %
317.4 %
Schedule is intended to show information for 10 years. Additional years will be displayed as they become available.
See accompanying independent auditors’ report.
74
CITY OF CAMBRIDGE, MASSACHUSETTS
Required Supplementary Information
Notes to Schedule of Changes in the City's Net OPEB Liability and Related Ratios
(Unaudited)
Changes of
assumptions
Amount of
change TPL
Description
2025:
$
(107,684,059)
Discount rate increased from 4.0% to 5.12%
2024:
$
(31,387,764)
Discount rate increased from 3.74% to 4.00%
2023:
$
(12,065,582)
Discount rate increased from 3.62% to 3.74%
The Healthcare cost trend assumption for non-Medicare was decreased from beginning
with 7.0% to begin with 6.75% and the Medicare healthcare cost trend was decreased
from beginning with 6.0% to begin with 5.75%.
The mortality assumption was updated from PUB-2010 table scaled using Scale
MP-2020, applied on a gender-specific basis to PUB-2010 mortality table with
generational scale MP-2021
2022:
$
(190,668,098)
Discount rate increased from 2.29% to 3.62%
The Healthcare cost trend assumption for non-Medicare was decreased from beginning
with 7.25% to begin with 7.0% and the Medicare healthcare cost trend was decreased
from beginning with 6.25% to begin with 6.0%.
2021:
$
(12,578,096)
Discount rate increased from 2.34% to 2.29%
The Healthcare cost trend assumption for non-Medicare was increased from beginning
with 5.5% to begin with 7.25% and the Medicare healthcare cost trend was increased
from beginning with 4.5% to begin with 6.25%.
The mortality assumption was updated from PUB-2010 table scaled using Scale
MP-2018, applied on a gender-specific basis to PUB-2010 mortality table with
generational scale MP-2020
The Excise Tax (ACA Cadillac Tax) on high cost employer-sponsored health plans
was replaced by a Bill in December 2019. This bill fully repealed the excise tax,
and therefore is no longer considered a liability in the valuation.
2020:
$
190,345,545
Discount rate decreased from 3.67% to 2.34%
The Healthcare cost trend assumption for non-Medicare was reduced from beginning
with 6.0% to begin with 5.5% and the Medicare healthcare cost trend was reduced
from beginning with 5.0% to begin with 4.5%.
2019:
$
64,557,764
Discount rate decreased from 3.93% to 3.67%
The mortality assumption was updated from RP-2014 generational table using
Scale MP-2017, applied on a gender-specific basis to PUB-2010 table scaled using
Scale MP-2018, applied on a gender-specific basis.
The inflation assumption was increased from 2.5% to 3.0%
The Healthcare cost trend assumption for non-Medicare was reduced from beginning
with 6.5% to begin with 6.0% and the Medicare healthcare cost trend was reduced
from beginning with 5.5% to begin with 5.0%.
The investment target allocation for Equity was reduced from 55% to 50%, the
investment target allocation for Fixed Income was increased from 40% to 50%, and
the investment target allocation for Cash was reduced from 5% to zero.
2018:
$
(27,084,632)
Discount rate increased from 3.65% to 3.93%
The Healthcare cost trend assumption for non-Medicare was reduced from beginning
with 7.0% to begin with 6.5% and the Medicare healthcare cost trend was reduced
from beginning with 6.0% to begin with 5.5%.
Schedule is intended to show information for 10 years. Additional years will be displayed as they become available.
See accompanying independent auditors’ report.
75
CITY OF CAMBRIDGE, MASSACHUSETTS
Required Supplementary Information
Schedule of Investment Returns – Cambridge OPEB Trust Fund
(Unaudited)
2025
2024
2023
2022
2021
2020
2019
2018
2017
Annual money-weighted rate of return, net of investment expense
6.90 %
10.90 %
10.20 %
2.70 %
17.00 %
1.50 %
10.50 %
(0.50)%
5.47 %
Schedule is intended to show information for 10 years. Additional years will be displayed as they become available.
See accompanying independent auditors’ report.
76
CITY OF CAMBRIDGE, MASSACHUSETTS
Required Supplementary Information
Schedule of Pension Contributions – City of Cambridge
(Unaudited)
2025
2024
2023
2022
2021
2020
2019
2018
2017
2016
Actuarially determined contribution
$
47,317,084
50,480,819
45,363,955
40,752,795
36,675,807
34,725,997
32,247,663
30,772,819
30,523,432
28,665,468
Contributions in relation to the actuarially determined contribution
47,317,084
50,780,819
45,663,955
41,052,795
36,975,807
35,025,997
32,547,663
31,072,819
30,823,432
28,965,468
Contribution deficiency (excess)
$
—
(300,000)
(300,000)
(300,000)
(300,000)
(300,000)
(300,000)
(300,000)
(300,000)
(300,000)
Covered payroll
$
191,992,845
178,314,695
166,884,661
156,697,570
151,520,779
145,977,063
138,664,148
133,664,659
127,847,305
122,094,246
Contributions as a percentage of covered payroll
24.65 %
28.48 %
27.36 %
26.20 %
24.40 %
23.99 %
23.47 %
23.25 %
24.11 %
23.72 %
Schedule is intended to show information for 10 years. Additional years will be displayed as they become available.
See accompanying independent auditors’ report.
77
CITY OF CAMBRIDGE, MASSACHUSETTS
Required Supplementary Information
Schedule of City’s Proportionate Share of the Net Pension Liability
(Unaudited)
2025
2024
2023
2022
2021
2020
2019
2018
2017
2016
City’s proportion of the net pension liability
75.540000 %
74.600724 %
75.150725 %
75.680723 %
76.350725 %
76.520724 %
75.216558 %
75.922581 %
76.792582 %
76.337126 %
City’s proportionate share of the net pension liability
$
128,330,964
188,107,388
222,397,503
2,829,921
125,468,822
183,560,092
240,258,089
137,962,572
181,785,216
212,198,096
City’s covered payroll
191,992,845
200,534,069
188,081,720
179,714,385
174,895,808
164,910,395
158,786,533
152,037,721
143,648,191
144,783,082
City’s proportionate share of the net pension liability as a percentage
of covered payroll
149.61 %
106.61 %
84.57 %
6,350.51 %
139.39 %
89.84 %
66.09 %
110.20 %
79.02 %
68.23 %
City of Cambridge Retirement System fiduciary net position as a
percentage of the total pension liability
91.91 %
87.60 %
84.60 %
99.80 %
90.65 %
85.81 %
79.89 %
88.02 %
83.08 %
80.00 %
Schedule is intended to show information for 10 years. Additional years will be displayed as they become available.
Schedule excludes covered payroll for CHA special funding situation
See accompanying independent auditors’ report.
78
CITY OF CAMBRIDGE, MASSACHUSETTS
Schedule of Revenues and Expenditures – Budgetary Basis
Required Supplementary Information
General Fund – Budget and Actual
Year ended June 30, 2025
(Unaudited)
2025
2025
Variance
Original
Final
2025
favorable
2024
Budget
Budget
Actual
(unfavorable)
Actual
Revenues:
Property taxes
$
626,330,105
626,330,105
628,388,753
2,058,648
575,418,489
Provisions for tax abatements and adj.
(4,500,000)
(4,500,000)
(4,692,865)
(192,865)
(4,421,864)
Payments in lieu of tax receipts
8,000,000
8,000,000
8,900,376
900,376
8,683,470
Hotel/motel/meals/other excise tax
22,400,000
22,400,000
25,062,222
2,662,222
24,753,003
Intergovernmental
51,088,615
51,088,615
51,766,835
678,220
49,795,690
Sewer use
74,166,700
74,166,700
72,096,254
(2,070,446)
70,622,019
Motor vehicle excise
8,034,839
8,034,839
8,244,317
209,478
8,223,367
Investment income
5,100,000
5,100,000
17,256,323
12,156,323
16,167,602
Other
85,088,826
85,088,826
57,134,139
(27,954,687)
101,227,845
Total revenues
875,709,085
875,709,085
864,156,354
(11,552,731)
850,469,621
Expenditures:
Current:
General government
70,293,534
71,471,374
65,234,527
6,236,847
49,247,379
Public safety
195,363,045
195,647,500
192,395,267
3,252,233
180,918,279
Community maintenance and development
120,799,471
122,410,131
119,052,250
3,357,881
109,204,600
Human resource development
95,586,140
95,609,205
89,408,157
6,201,048
74,828,877
Education
268,250,000
268,250,000
267,983,657
266,343
241,075,839
Judgments and claims
350,000
890,000
837,914
52,086
8,603,303
State and district assessments
73,373,675
74,447,385
73,203,082
1,244,303
70,737,241
Debt service:
Principal
75,334,330
75,334,330
75,334,330
—
67,253,998
Interest
26,555,950
26,555,950
26,274,881
281,069
22,131,201
Total expenditures
925,906,145
930,615,875
909,724,065
20,891,810
824,000,717
Excess (deficiency) of revenues over
expenditures
(50,197,060)
(54,906,790)
(45,567,711)
9,339,079
26,468,904
Other financing sources (uses):
Operating transfers in (out):
Special revenue funds
22,854,100
22,854,100
20,672,021
(2,182,079)
21,115,695
Capital projects funds
(11,433,000)
(11,433,000)
(25,598,000)
(14,165,000)
(18,903,087)
Trust funds
36,046,620
36,046,620
(19,841,562)
(55,888,182)
3,295,268
Enterprise fund
729,340
729,340
729,340
—
727,770
Total other financing sources (uses)
48,197,060
48,197,060
(24,038,201)
(72,235,261)
6,235,646
Excess (deficiency) of revenues and
other financing sources over
expenditures and other
financing uses
(2,000,000)
(6,709,730) $
(69,605,912)
(62,896,182)
32,704,550
Other budget items:
Free cash appropriations
—
4,709,730
Overlay surplus
2,000,000
2,000,000
Total other budget items
2,000,000
6,709,730
Net budget and actual
$
—
—
See accompanying independent auditors’ report and notes to required supplementary information.
(with comparative actual amounts for 2024)
79
CITY OF CAMBRIDGE, MASSACHUSETTS
Notes to Required Supplementary Information – Schedule of Revenues and Expenditures
Year ended June 30, 2025
(Unaudited)
80
The City’s general fund budget is prepared on a basis other than accounting principles generally accepted
in the United States of America (GAAP). The “actual” results column in the statement of revenues and
expenditures – budgetary basis – general fund is presented on a “budgetary basis” to provide a meaningful
comparison of actual results with the budget. The major differences between the budget and GAAP basis,
where applicable, are that:
Revenues are recorded when cash is received except for real estate and personal property taxes are
recorded as revenue when levied (budget), as opposed to when susceptible to accrual (GAAP).
Encumbrances and continuing appropriations are recorded as the equivalent of expenditures (budget) but
have no effect on GAAP expenditures.
Certain activities and transactions are presented in separate funds (GAAP), rather than as components of
the general fund (budget).
Amounts raised for the prior years’ deficits and available funds from prior years’ surpluses are recorded as
revenue items (budget) but have no effect on GAAP revenues.
In addition, there are certain differences in classifications between revenues, expenditures, and transfers.
The following reconciliation summarizes the differences between budgetary and GAAP basis accounting
principles for the year ended June 30, 2025:
Other
financing
sources
Revenues
Expenditures
(uses), net
As reported on a budgetary basis
$
864,156,354
909,724,065
(24,038,201)
Adjustments:
Revenues to modified accrual basis
26,265,623
—
—
Expenditures, encumbrances and
accruals, net
—
(31,550,209)
—
On-behalf contribution for teachers pension
27,478,911
27,478,911
Reclassification:
Premium on debt issuance
—
—
634,090
Transfers not reported on a
Budgetary/GAAP basis
—
—
(9,531,188)
As reported on a GAAP basis
$
917,900,888
905,652,767
(32,935,299)
CITY OF CAMBRIDGE, MASSACHUSETTS
General Fund
Schedule of Expenditures – Budgetary Basis
Year ended June 30, 2025
Variance
positive
Budget
Actual
(negative)
General government:
Mayor:
Salaries and wages
$
1,053,305
868,773
184,532
Other ordinary maintenance
213,600
162,852
50,748
Travel and training
40,000
27,450
12,550
Total Mayor
1,306,905
1,059,075
247,830
City Manager:
Salaries and wages
5,326,995
4,885,115
441,880
Other ordinary maintenance
1,434,150
1,343,894
90,256
Travel and training
83,930
54,209
29,721
Total City Manager
6,845,075
6,283,218
561,857
City Council:
Salaries and wages
2,680,300
2,561,296
119,004
Other ordinary maintenance
61,500
23,988
37,512
Travel and training
75,200
34,402
40,798
Total City Council
2,817,000
2,619,686
197,314
City Clerk:
Salaries and wages
1,924,410
1,924,405
5
Other ordinary maintenance
267,210
267,187
23
Travel and training
4,420
500
3,920
Total City Clerk
2,196,040
2,192,092
3,948
Law:
Salaries and wages
3,103,975
2,826,371
277,604
Other ordinary maintenance
1,134,800
860,259
274,541
Travel and training
17,545
10,983
6,562
Total law
4,256,320
3,697,613
558,707
Finance:
Salaries and wages
17,358,500
16,655,527
702,973
Other ordinary maintenance
10,409,115
9,747,772
661,343
Travel and training
149,275
119,285
29,990
Extraordinary expenditures
1,062,800
1,060,000
2,800
Total finance
28,979,690
27,582,584
1,397,106
Employment benefits:
Salaries and wages
10,922,484
9,160,064
1,762,420
Other ordinary maintenance
958,635
903,005
55,630
Travel and training
380,000
380,000
0
Total employment benefits
12,261,119
10,443,069
1,818,050
Equity and inclusion:
Salaries and wages
1,390,950
1,117,090
273,860
Other ordinary maintenance
853,150
473,427
379,723
Travel and training
26,280
10,271
16,009
Total equity and inclusion
2,270,380
1,600,788
669,592
(Continued)
81
CITY OF CAMBRIDGE, MASSACHUSETTS
General Fund
Schedule of Expenditures – Budgetary Basis
Year ended June 30, 2025
Variance
positive
Budget
Actual
(negative)
Human resources:
Salaries and wages
$
3,964,320
3,606,451
357,869
Other ordinary maintenance
1,267,550
1,090,331
177,219
Travel and training
281,500
141,797
139,703
Total human resources
5,513,370
4,838,579
674,791
Election commission:
Salaries and wages
1,869,745
1,869,741
4
Other ordinary maintenance
589,140
572,487
16,653
Travel and training
8,470
1,321
7,149
Total election commission
2,467,355
2,443,549
23,806
Public celebrations:
Salaries and wages
972,730
972,727
3
Other ordinary maintenance
837,900
834,233
3,667
Travel and training
1,325
250
1,075
Total public celebrations
1,811,955
1,807,210
4,745
Reserve:
Other ordinary maintenance
40,000
—
40,000
Total reserve
40,000
—
40,000
Animal commission:
Salaries and wages
683,160
647,538
35,622
Other ordinary maintenance
17,855
17,786
69
Travel and training
5,150
1,740
3,410
Total animal commission
706,165
667,064
39,101
Total general government
71,471,374
65,234,527
6,236,847
Public safety:
Community safety:
Salaries and wages
1,975,725
1,862,665
113,060
Other ordinary maintenance
1,062,100
1,017,144
44,956
Travel and training
38,000
6,023
31,977
Extraordinary expenditures
15,000
10,822
4,178
Total community safety admin
3,090,825
2,896,654
194,171
Fire:
Salaries and wages
71,708,985
71,061,896
647,089
Other ordinary maintenance
2,224,520
2,176,792
47,728
Travel and training
626,500
622,016
4,484
Extraordinary expenditures
195,000
190,292
4,708
Total fire
74,755,005
74,050,996
704,009
(Continued)
82
CITY OF CAMBRIDGE, MASSACHUSETTS
General Fund
Schedule of Expenditures – Budgetary Basis
Year ended June 30, 2025
Variance
positive
Budget
Actual
(negative)
Police:
Salaries and wages
$
76,541,955
76,378,293
163,662
Other ordinary maintenance
3,238,875
2,984,781
254,094
Travel and training
382,500
370,518
11,982
Extraordinary expenditures
782,500
714,949
67,551
Total police
80,945,830
80,448,541
497,289
Traffic and parking:
Salaries and wages
12,919,250
12,271,558
647,692
Other ordinary maintenance
4,886,790
4,429,758
457,032
Travel and training
201,000
155,504
45,496
Extraordinary expenditures
70,000
69,996
4
Total traffic and parking
18,077,040
16,926,816
1,150,224
Police review and advisory board:
Other ordinary maintenance
1,900
—
1,900
Travel and training
8,000
6,200
1,800
Total police review and advisory board
9,900
6,200
3,700
Inspectional services:
Salaries and wages
4,964,485
4,956,578
7,907
Other ordinary maintenance
561,960
362,377
199,583
Travel and training
18,170
6,999
11,171
Total inspectional services
5,544,615
5,325,954
218,661
License:
Salaries and wages
1,957,700
1,723,120
234,580
Other ordinary maintenance
44,520
15,620
28,900
Travel and training
7,520
1,100
6,420
Total license
2,009,740
1,739,840
269,900
Emergency communications:
Salaries and wages
10,153,255
10,153,255
—
Other ordinary maintenance
964,840
779,443
185,397
Travel and training
70,850
45,226
25,624
Extraordinary expenditures
25,600
22,342
3,258
Total emergency communications
11,214,545
11,000,266
214,279
Total public safety
195,647,500
192,395,267
3,252,233
Community maintenance and development:
Public works:
Salaries and wages
41,503,785
41,503,781
4
Other ordinary maintenance
31,850,150
30,992,684
857,466
Travel and training
583,360
575,377
7,983
Extraordinary expenditures
1,545,000
1,481,850
63,150
Total public works
75,482,295
74,553,692
928,603
(Continued)
83
CITY OF CAMBRIDGE, MASSACHUSETTS
General Fund
Schedule of Expenditures – Budgetary Basis
Year ended June 30, 2025
Variance
positive
Budget
Actual
(negative)
Community development:
Salaries and wages
$
9,091,712
8,601,975
489,737
Other ordinary maintenance
1,769,563
1,735,346
34,217
Travel and training
47,946
26,053
21,893
Total community development
10,909,221
10,363,374
545,847
Historical commission:
Salaries and wages
1,034,510
1,023,132
11,378
Other ordinary maintenance
59,300
32,542
26,758
Travel and training
2,500
335
2,165
Total historical commission
1,096,310
1,056,009
40,301
Peace commission:
Salaries and wages
264,830
264,827
3
Other ordinary maintenance
9,125
6,654
2,471
Travel and training
3,050
1,030
2,020
Total peace commission
277,005
272,511
4,494
Cable television:
Salaries and wages
782,040
632,433
149,607
Other ordinary maintenance
1,095,475
981,121
114,354
Travel and training
3,450
0
3,450
Total cable television
1,880,965
1,613,554
267,411
Facilities department:
Salaries and wages
1,832,660
1,107,960
724,700
Other ordinary maintenance
10,000
7,000
3,000
Travel and training
30,000
9,344
20,656
Total facilities department
1,872,660
1,124,304
748,356
Office of sustainability:
Salaries and wages
1,672,665
1,659,237
13,428
Other ordinary maintenance
1,461,010
1,153,924
307,086
Travel and training
10,000
8,546
1,454
Total office of sustainability
3,143,675
2,821,707
321,968
Housing department:
Salaries and wages
2,617,175
2,467,120
150,055
Other ordinary maintenance
25,129,700
24,779,979
349,721
Travel and training
1,125
—
1,125
Total housing department
27,748,000
27,247,099
500,901
Total community maintenance and development
122,410,131
119,052,250
3,357,881
(Continued)
84
CITY OF CAMBRIDGE, MASSACHUSETTS
General Fund
Schedule of Expenditures – Budgetary Basis
Year ended June 30, 2025
Variance
positive
Budget
Actual
(negative)
Human resource development:
Library:
Salaries and wages
$
14,853,465
14,818,484
34,981
Other ordinary maintenance
4,400,800
4,393,708
7,092
Travel and training
137,150
120,790
16,360
Total library
19,391,415
19,332,982
58,433
Human services:
Salaries and wages
47,139,808
44,442,385
2,697,423
Other ordinary maintenance
26,148,507
22,875,803
3,272,704
Travel and training
133,690
99,106
34,584
Extraordinary expenditures
40,000
40,000
—
Total human services
73,462,005
67,457,294
6,004,711
Women’s commission:
Salaries and wages
476,000
475,997
3
Other ordinary maintenance
17,545
17,504
41
Travel and training
525
266
259
Total women’s commission
494,070
493,767
303
Human rights commission:
Salaries and wages
790,755
790,751
4
Other ordinary maintenance
83,020
81,812
1,208
Travel and training
7,400
5,448
1,952
Total human rights commission
881,175
878,011
3,164
Veterans benefits:
Salaries and wages
773,405
773,404
1
Other ordinary maintenance
114,735
114,430
305
Travel and training
492,400
358,269
134,131
Total veterans benefits
1,380,540
1,246,103
134,437
Total human resource development
95,609,205
89,408,157
6,201,048
(Continued)
85
CITY OF CAMBRIDGE, MASSACHUSETTS
General Fund
Schedule of Expenditures – Budgetary Basis
Year ended June 30, 2025
Variance
positive
Budget
Actual
(negative)
Education:
Salaries and wages
$
224,750,000
224,746,729
3,271
Other ordinary maintenance
41,355,325
41,289,776
65,549
Travel and training
1,969,675
1,914,204
55,471
Extraordinary expenditures
175,000
32,948
142,052
Total education
268,250,000
267,983,657
266,343
Judgments and claims
890,000
837,914
52,086
Debt retirement:
Principal payments
75,334,330
75,334,330
—
Interest payments
26,555,950
26,274,881
281,069
Total debt retirement
101,890,280
101,609,211
281,069
State and district assessments:
MBTA assessment
11,835,255
11,815,248
20,007
MWRA assessment
31,600,985
31,407,738
193,247
Other State assessments
22,339,975
21,308,930
1,031,045
Cambridge Health Alliance
8,671,170
8,671,166
4
Total state and district assessments
74,447,385
73,203,082
1,244,303
Total general fund expenditures
$
930,615,875
909,724,065
20,891,810
See accompanying independent auditors’ report.
86
CITY OF CAMBRIDGE, MASSACHUSETTS
Supplemental Statements and Schedules
June 30, 2025
87
The following section provides detailed information on the general fund, other governmental funds, and
fiduciary funds included in the basic financial statements. Information on real, personal, and excise tax
collections, and a schedule of the bonds and notes payable of the City is also provided in this section.
CITY OF CAMBRIDGE, MASSACHUSETTS
Other Governmental Funds
June 30, 2025
88
Other Governmental Funds
Community Development Block Grant
Revenues from the community development block grant program are recorded in this fund. A transfer of
revenues is made at the end of the fiscal year to the capital projects funds to cover block grant related
expenditures in these funds during the fiscal year. All operating expenditures are recorded within this fund.
School Grants
This fund accounts for both the receipt and expenditure of funds received from numerous federal and state
agencies to support a wide range of elementary and secondary school programs.
Parking Fund
Receipts from the parking fund, which consist primarily of meter collections, parking fines, and miscellaneous
revenues, are recorded in this fund and support a wide range of City programs in accordance with Chapter 844
of the Massachusetts General Laws. In a similar manner to the block grant funds, an amount equal to that
which is appropriated to the general and capital projects funds, is transferred to those funds at the end of the
fiscal year.
Community Preservation Act
Receipts from added 3% tax and the matching funds from the State for the preservation of open space, historic
locations and affordable housing are recorded in this fund. In a similar manner to the parking fund, an amount
equal to the amount appropriated to the capital projects and other grants funds, is transferred to those funds at
the end of the fiscal year.
Aggregation Adder Fund
Consumers participating in the City’s municipal energy aggregation plan are charged an operational adder of
$.002 per kWh consumed. The operational adder funds are used to support the operational costs of the
program and to support renewable energy projects that create benefits for program participants. The Revolving
Fund was established under and governed by M.G.L. Chapter 44, 53E ½.
Opioid Settlement Fund
This fund accounts for both the receipt and expenditure of funds received from opioid settlements.
CITY OF CAMBRIDGE, MASSACHUSETTS
Combining Balance Sheet
Other Governmental Funds
June 30, 2025
Special revenue
Community
Community
Aggregation
Opioid
development
School
Parking
preservation
Adder
Settlement
Assets
block grant
grants
fund
act
fund
fund
Total
Cash and short-term investments
$
628,523
8,728,498
6,643,287
25,994,495
3,982,109
3,109,574
49,086,486
Accounts receivable
—
—
166,412
157,031
—
—
323,443
Intergovernmental receivable
1,365
741,970
—
—
—
—
743,335
Total assets
$
629,888
9,470,468
6,809,699
26,151,526
3,982,109
3,109,574
50,153,264
Liabilities, Deferred Inflows of
Resources and Fund Balances
Liabilities:
Warrants payable
$
53,235
1,426,520
—
98,638
—
49,400
1,627,793
Accrued liabilities
6,684
192,195
1,015
115,386
—
—
315,280
Due to other funds
569,969
—
—
—
—
—
569,969
Total liabilities
629,888
1,618,715
1,015
214,024
—
49,400
2,513,042
Deferred inflows of resources:
Unavailable revenue
—
—
—
157,031
—
—
157,031
Fund balances:
Restricted
—
7,851,753
—
25,780,471
3,982,109
3,060,174
40,674,507
Committed
—
—
6,808,684
—
—
—
6,808,684
Total fund balances
—
7,851,753
6,808,684
25,780,471
3,982,109
3,060,174
47,483,191
Total liabilities, deferred inflows of
resources, and fund balances
$
629,888
9,470,468
6,809,699
26,151,526
3,982,109
3,109,574
50,153,264
See accompanying independent auditors’ report.
89
CITY OF CAMBRIDGE, MASSACHUSETTS
Combining Statement of Revenues, Expenditures, and Changes in Fund Balances
Other Governmental Funds
Year ended June 30, 2025
Special revenue
Community
Community
Aggregation
Opioid
development
School
Parking
preservation
Adder
Settlement
block grant
grants
fund
act
fund
fund
Total
Revenues:
Intergovernmental
$
819,916
22,359,117
557,223
2,958,290
—
—
26,694,546
Investment income
254,344
558,622
7,967
—
820,933
Other:
Permits
—
—
—
—
—
—
—
Fines
—
—
—
—
—
—
—
Charges for services
—
—
—
—
—
—
—
Miscellaneous
—
1,188,903
24,081,514
17,576,153
662,808
1,094,578
44,603,956
Total revenues
819,916
23,548,020
24,893,081
21,093,065
670,775
1,094,578
72,119,435
Expenditures:
General government
—
—
—
10,000
—
—
10,000
Community maintenance and development
470,116
—
—
3,933,218
—
—
4,403,334
Human services
378,371
—
—
—
—
436,923
815,294
Education
—
21,292,278
—
—
—
—
21,292,278
Total expenditures
848,487
21,292,278
—
3,943,218
—
436,923
26,520,906
Excess (deficiency) of revenues over
expenditures
(28,571)
2,255,742
24,893,081
17,149,847
670,775
657,655
45,598,529
Other financing sources (uses):
Transfers from other funds
28,571
—
1,146,024
—
—
—
1,174,595
Transfers to other funds
—
—
(22,368,045)
(17,040,000)
—
—
(39,408,045)
Excess (deficiency) of revenues over
expenditures and transfers
—
2,255,742
3,671,060
109,847
670,775
657,655
7,365,079
Fund balances at beginning of year
—
5,596,011
3,137,624
25,670,624
3,311,334
2,402,519
40,118,112
Fund balances at end of year
$
—
7,851,753
6,808,684
25,780,471
3,982,109
3,060,174
47,483,191
See accompanying independent auditors’ report.
90
CITY OF CAMBRIDGE, MASSACHUSETTS
Supplemental Statements and Schedules
June 30, 2025
Fiduciary Funds
Pension (and Other Employee Benefit) Trust Funds:
Pension Trust Fund
This pension trust fund accounts for the activities of the City of Cambridge Retirement Systems, which
accumulates resources for pension benefits payments to retired City employees and employees of certain
other entities.
OPEB Trust Fund
This trust fund is an irrevocable trust fund established to accumulate resources for other postemployment
benefit payments to retired City employees. The assets are appropriated from the General Fund and this
fund is currently not used for payments of benefits.
Private Purpose Trust Funds
Cemetery Trust Fund
This trust fund accounts for the activities related to the perpetual care of the City's cemetery.
Mayor's Disaster Relief Fund
The purpose of the Fund is to provide financial assistance to Cambridge residents who become victims
of catastrophic fires and other natural disasters. The source of funding is private donations.
Other
The primary purpose of this fund is to provide scholarships to students of Cambridge schools.
91
CITY OF CAMBRIDGE, MASSACHUSETTS
Combining Statement of Net Position - Fiduciary Funds
June 30, 2025
Pension and OPEB Trust Funds
Private purpose trust funds
Employee
retirement plan
OPEB Trust
Mayor's
December 31,
fund
Cemetery trust
disaster relief
Other
Assets
2024
June 30, 2025
Total
June 30, 2025
June 30, 2025
June 30, 2025
Total
Cash and cash equivalents
$
5,691,665
142,747
5,834,412
2,712,723
228,498
2,182,329
5,123,550
Dividend and interest receivable
1,183,824
—
1,183,824
—
—
—
—
Lease receivable
205,505
—
205,505
—
—
—
—
Other assets
432,860
—
432,860
—
—
—
—
Due from broker for securities sold
2,752
—
2,752
—
—
—
—
Investments, at fair value:
Fixed income securities
140,343,748
—
140,343,748
—
—
—
—
Equities
21,906,127
—
21,906,127
—
—
—
—
Pooled investments:
Fixed income
163,617,099
15,864,958
179,482,057
—
—
—
—
Real estate
311,019,121
28,406,184
339,425,305
—
—
—
—
Domestic equities
566,348,367
—
566,348,367
—
—
—
—
International equities
319,576,799
—
319,576,799
—
—
—
—
International fixed income
50,995,616
—
50,995,616
—
—
—
—
Alternative
350,609,392
—
350,609,392
—
—
—
—
Total investments
1,924,416,269
44,271,142
1,968,687,411
—
—
—
—
Cash collateral on security lending
1,180,923
—
1,180,923
—
—
—
—
Right to use assets
1,437,524
—
1,437,524
—
—
—
—
Total assets
$
1,934,551,322
44,413,889
1,978,965,211
2,712,723
228,498
2,182,329
5,123,550
Liabilities
Accrued liabilities
$
1,381,615
—
1,381,615
—
—
—
—
Cash collateral on security lending
1,180,923
—
1,180,923
—
—
—
—
Lease liability
1,695,318
—
1,695,318
—
—
—
—
Total liabilities
$
4,257,856
—
4,257,856
—
—
—
—
Deferred inflows of resources
Related to rent
$
174,532
—
174,532
—
—
—
—
Total liabilities and deferred inflows of resources
$
4,432,388
—
4,432,388
—
—
—
—
Net Position
Restricted for:
Pensions
$
1,930,118,923
—
1,930,118,923
—
—
—
—
OPEB Benefits
—
44,413,889
44,413,889
—
—
—
—
Individuals, organizations and other governments
—
—
—
2,712,723
228,498
2,182,329
5,123,550
Total net position
$
1,930,118,923
44,413,889
1,974,532,812
2,712,723
228,498
2,182,329
5,123,550
See independent auditors’ report
92
CITY OF CAMBRIDGE, MASSACHUSETTS
Combining Statement of Changes in Net Position - Fiduciary Funds
Year ended June 30, 2025
Pension and OPEB Trust Funds
Private purpose trust funds
Employee
retirement plan
OPEB
Mayor's
December 31,
Trust fund
Cemetery trust
disaster relief
Other
2024
June 30, 2025
Total
June 30, 2025
June 30, 2025
June 30, 2025
Total
Additions:
Contributions:
Employers
$
78,816,418
30,930,766
109,747,184
—
—
—
—
Nonemployer – City
—
—
—
—
—
—
—
Plan members
29,681,705
—
29,681,705
—
—
—
—
Other systems
4,804,184
—
4,804,184
—
—
—
—
Commonwealth of Massachusetts
221,451
—
221,451
—
—
—
—
Gifts and bequests
—
—
—
28,300
211,008
239,308
Miscellaneous
—
—
—
—
1,044
—
1,044
Total contributions
113,523,758
30,930,766
144,454,524
28,300
1,044
211,008
240,352
Investment earnings:
Interest and dividends
30,538,498
1,280,575
31,819,073
166,670
2,177
33,695
202,542
Securities lending income
70,992
—
70,992
—
—
—
—
Net appreciation (depreciation) in the fair value of investments
140,734,372
1,528,099
142,262,471
—
—
—
—
Less:
—
Management fees
(9,499,572)
—
(9,499,572)
—
—
—
—
Borrower rebates and fees under securities lending program
(64,498)
—
(64,498)
—
—
—
—
Net investment earnings
161,779,792
2,808,674
164,588,466
166,670
2,177
33,695
202,542
Total additions
275,303,550
33,739,440
309,042,990
194,970
3,221
244,703
442,894
Deductions:
Benefits
112,213,893
28,930,766
141,144,659
—
—
—
—
Refunds of contributions
2,560,333
—
2,560,333
—
—
—
—
Other systems
4,211,377
—
4,211,377
—
—
—
—
Administrative expenses
1,469,981
67,353
1,537,334
—
—
—
—
Beneficiary payments to individuals
—
—
—
—
—
291,625
291,625
Miscellaneous
—
—
—
40,000
39,600
—
79,600
Total deductions
120,455,584
28,998,119
149,453,703
40,000
39,600
291,625
371,225
Change in net position
154,847,966
4,741,321
159,589,287
154,970
(36,379)
(46,922)
71,669
Net position, beginning of year
1,775,270,957
39,672,568
1,814,943,525
2,557,753
264,877
2,229,251
5,051,881
Net position, end of year
$
1,930,118,923
44,413,889
1,974,532,812
2,712,723
228,498
2,182,329
5,123,550
See independent auditors’ report
93
CITY OF CAMBRIDGE, MASSACHUSETTS
Supplemental Statements and Schedules
June 30, 2025
Other Schedules
The following schedules present detailed information on the City’s real estate, personal property and motor
vehicle excise taxes, and bonds and notes payable, as of June 30, 2025.
See accompanying independent auditors’ report.
94
CITY OF CAMBRIDGE, MASSACHUSETTS
Schedule of Gross Real Estate, Personal Property, and Motor Vehicle Excise Taxes
June 30, 2025
Uncollected
Adjustments
Uncollected
June 30,
Transfers to
increase
June 30,
2024
Commitments
Abatements
tax title
Refunds
Collections
(decrease)
2025
Real estate taxes:
2017
$
5,032
—
—
—
—
—
—
5,032
2020
11,682
—
—
—
—
—
—
11,682
2021
12,219
—
—
—
—
—
—
12,219
2022
271
—
(68,467)
—
392,269
(324,073)
—
—
2023
341,748
—
(67,611)
—
304,971
(348,861)
(230,247)
—
2024
4,285,219
—
(213,405)
—
298,377
(3,554,024)
(18,664)
797,503
2025
—
602,339,895
(1,309,022)
—
789,057
(597,871,922)
208,462
4,156,470
Sub total real estate
$
4,656,171
602,339,895
(1,658,505)
—
1,784,674
(602,098,880)
(40,449)
4,982,906
Years with no beginning uncollected balances or activity are not presented.
(Continued)
95
CITY OF CAMBRIDGE, MASSACHUSETTS
Schedule of Gross Real Estate, Personal Property, and Motor Vehicle Excise Taxes
June 30, 2025
Uncollected
Adjustments
Uncollected
June 30,
Transfers to
increase
June 30,
2024
Commitments
Abatements
tax title
Refunds
Collections
(decrease)
2025
Personal property taxes:
2003
$
2,947
—
—
—
—
—
—
2,947
2004
3,484
—
—
—
—
—
—
3,484
2005
6,158
—
—
—
—
—
—
6,158
2006
3,009
—
—
—
—
—
—
3,009
2007
7,700
—
—
—
—
—
—
7,700
2008
7,844
—
—
—
—
—
—
7,844
2009
9,138
—
—
—
—
—
—
9,138
2010
10,554
—
—
—
—
—
—
10,554
2011
15,526
—
—
—
—
—
—
15,526
2012
20,122
—
—
—
—
—
—
20,122
2013
17,035
—
—
—
—
—
—
17,035
2014
22,522
—
—
—
—
—
—
22,522
2015
30,913
—
—
—
—
—
—
30,913
2016
152,471
—
—
—
—
(474)
—
151,997
2017
223,245
—
—
—
—
(334)
—
222,911
2018
241,215
—
—
—
—
(162)
—
241,053
2019
270,197
—
—
—
—
(552)
—
269,645
2020
412,949
—
—
—
—
(1,935)
(1,683)
409,331
2021
457,773
—
—
—
—
(10,689)
(4,270)
442,814
2022
771,722
—
—
—
—
(262,299)
3
509,426
2023
1,072,968
—
—
—
—
(676,630)
295,117
691,455
2024
2,350,769
—
—
—
8,519
(1,408,865)
351,393
1,301,816
2025
—
29,228,340
(1,026)
—
60,318
(28,182,323)
(338,556)
766,753
Sub total personal property
6,110,261
29,228,340
(1,026)
—
68,837
(30,544,263)
302,004
5,164,153
Other
227,784
—
—
—
—
—
10,559
238,343
Total Property Taxes
$
10,994,216
631,568,235
(1,659,531)
—
1,853,511
(632,643,143)
272,114
10,385,402
Years with no beginning uncollected balances or activity are not presented.
(Continued)
96
CITY OF CAMBRIDGE, MASSACHUSETTS
Schedule of Gross Real Estate, Personal Property, and Motor Vehicle Excise Taxes
June 30, 2025
Uncollected
Adjustments
Uncollected
June 30,
Transfers to
increase
June 30,
2024
Commitments
Abatements
tax title
Refunds
Collections
(decrease)
2025
Motor vehicle excise taxes:
1986
$
2,643
—
—
—
—
—
—
2,643
1987
57,217
—
—
—
—
—
—
57,217
1988
71,208
—
—
—
—
—
—
71,208
1989
75,893
—
—
—
—
—
—
75,893
1990
67,620
—
—
—
—
—
—
67,620
1991
50,782
—
—
—
—
—
—
50,782
1992
51,253
—
—
—
—
—
—
51,253
1993
48,542
—
—
—
—
—
—
48,542
1994
51,390
—
—
—
—
—
—
51,390
1995
55,723
—
—
—
—
—
—
55,723
1996
55,105
—
—
—
—
—
—
55,105
1997
46,812
—
—
—
—
—
—
46,812
1998
61,354
—
—
—
—
—
—
61,354
1999
107,848
—
—
—
—
—
—
107,848
2000
167,584
—
—
—
—
—
—
167,584
2001
209,799
—
—
—
—
—
—
209,799
2002
190,287
—
—
—
—
(21)
—
190,266
2003
169,121
—
—
—
—
—
—
169,121
2004
139,917
—
—
—
—
—
—
139,917
2005
112,726
—
—
—
—
—
—
112,726
2006
99,725
—
—
—
—
—
(1)
99,724
2007
131,863
—
—
—
—
(186)
—
131,677
2008
112,078
—
(55)
—
—
(864)
—
111,159
2009
93,812
—
—
—
—
(669)
—
93,143
2010
107,950
—
—
—
—
(458)
—
107,492
2011
108,993
—
—
—
—
(370)
—
108,623
2012
100,007
—
—
—
—
(124)
(10)
99,873
2013
94,515
—
—
—
—
(226)
—
94,289
2014
100,174
—
—
—
—
(73)
(22)
100,079
2015
100,757
—
—
—
—
(397)
(77)
100,283
2016
105,152
—
(64)
—
64
(1,737)
(7)
103,408
2017
102,622
—
(436)
—
811
(940)
(45)
102,012
2018
107,941
—
(156)
—
605
(1,620)
(8)
106,762
2019
135,484
—
—
—
931
(4,661)
(12)
131,742
2020
136,275
—
(1,317)
—
5,080
(12,604)
(16)
127,418
2021
137,896
—
(344)
—
1,202
(25,061)
(26)
113,667
2022
226,338
—
(4,744)
—
10,740
(63,038)
(38)
169,258
2023
403,872
—
(10,537)
—
48,061
(162,219)
32
279,209
2024
835,578
891,067
(98,167)
—
105,252
(1,263,417)
(475)
469,838
2025
—
8,186,354
(141,219)
—
47,907
(6,741,447)
(676)
1,350,919
Total motor vehicle
$
5,033,856
9,077,421
(257,039)
—
220,653
(8,280,132)
(1,381)
5,793,378
Years with no beginning uncollected balances or activity are not presented.
See accompanying independent auditors’ report.
97
CITY OF CAMBRIDGE, MASSACHUSETTS
Schedule of Bonds and Notes Payable
Year ended June 30, 2025
Final
Balance
Balance
Interest
Issue
maturity
June 30,
June 30,
rates
dates
date
2024
Additions
Retired
2025
Inside debt limit:
Old Police Station Renovations
2.00%–3.00%
2/15/2012
2/15/2032
4,200,000
—
525,000
3,675,000
King School Renovations
2.00%–3.00%
2/19/2013
2/15/2033
14,850,000
—
1,650,000
13,200,000
Old Police Station Renovations
2.00%–3.00%
2/19/2013
2/15/2033
1,815,000
—
205,000
1,610,000
King School Renovations
3.00%–5.00%
2/18/2014
2/15/2034
9,250,000
—
925,000
8,325,000
MCWT Loan (CWP-13-03)
2.00%
1/7/2015
1/15/2025
1,443,785
—
1,443,785
—
King School Renovations
2.00%–5.00%
3/3/2015
2/15/2035
22,550,000
—
2,050,000
20,500,000
344 Broadway Building Renovations (Comprehensive)
2.00%–5.00%
3/3/2015
2/15/2025
150,000
—
150,000
—
School Building Renovations
2.00%–5.00%
3/3/2015
2/15/2025
75,000
—
75,000
—
Kendall Square Surface Improvements
2.00%–5.00%
3/3/2015
2/15/2025
400,000
—
400,000
—
Cambridge Common Improvements
2.00%–5.00%
3/3/2015
2/15/2025
115,000
—
115,000
—
Danehy Park Improvements
2.00%–5.00%
3/3/2015
2/15/2025
115,000
—
115,000
—
Street/Sidewalk Reconstruction
2.00%–5.00%
3/3/2015
2/15/2025
100,000
—
100,000
—
Golf Course Improvements
2.00%–5.00%
3/3/2015
2/15/2025
55,000
—
55,000
—
Sewer Reconstruction
2.00%–5.00%
3/3/2015
2/15/2025
2,315,000
—
2,315,000
—
Refunding Bonds (2005, 2006, 2007 and 2008)
2.00%–4.00%
3/4/2015
1/1/2028
15,695,000
—
5,775,000
9,920,000
School Building Renovations (Kennedy Longfellow Roof)
2.00%–4.00%
3/1/2016
2/15/2026
500,000
—
250,000
250,000
King Open and Cambridge St. Upper School and
Community Complex
2.00%–4.00%
3/1/2016
2/15/2036
6,600,000
—
550,000
6,050,000
Building Renovations (344 Broadway and Comprehensive)
2.00%–4.00%
3/1/2016
2/15/2026
700,000
—
350,000
350,000
Street/Sidewalk Reconstruction
2.00%–4.00%
3/1/2016
2/15/2026
800,000
—
400,000
400,000
Harvard Square Reconstruction
2.00%–4.00%
3/1/2016
2/15/2026
100,000
—
50,000
50,000
Sewer Reconstruction
2.00%–4.00%
3/1/2016
2/15/2026
2,540,000
—
1,270,000
1,270,000
MCWT Loan (CWP-13-03-A)
2.00 %
2/11/2016
1/15/2026
3,045,833
—
1,506,545
1,539,288
Building Renovation/Energy Improvements
3.00%–5.00%
3/1/2017
2/15/2027
695,000
—
235,000
460,000
Kennedy School Roof Replacement
3.00%–5.00%
3/1/2017
2/15/2027
615,000
—
205,000
410,000
King Open and Cambridge St. Upper School and
Community Complex
3.00%–5.00%
3/1/2017
2/15/2037
12,910,000
—
995,000
11,915,000
School Building Roof Repairs
3.00%–5.00%
3/1/2017
2/15/2027
690,000
—
230,000
460,000
School Boiler Maintenance
3.00%–5.00%
3/1/2017
2/15/2027
135,000
—
45,000
90,000
Comprehensive Facilities Improvements Plan
3.00%–5.00%
3/1/2017
2/15/2027
1,395,000
—
465,000
930,000
Cambridge Common Improvements
3.00%–5.00%
3/1/2017
2/15/2027
135,000
—
45,000
90,000
Harvard Square Surface Reconstruction
3.00%–5.00%
3/1/2017
2/15/2027
975,000
—
325,000
650,000
Street/Sidewalk Reconstruction
3.00%–5.00%
3/1/2017
2/15/2027
555,000
—
185,000
370,000
Sewer Reconstruction
3.00%–5.00%
3/1/2017
2/15/2027
6,285,000
—
2,100,000
4,185,000
Library Construction (Refunding)
4.00 %
6/12/2017
2/15/2029
2,395,000
—
485,000
1,910,000
CRLS Renovations (Refunding)
4.00 %
6/12/2017
2/15/2029
6,845,000
—
1,385,000
5,460,000
King Open and Cambridge St Upper School and
Community Complex
3.0%–5.0%
3/1/2018
2/15/2038
41,370,000
—
2,955,000
38,415,000
Municipal Facilities Improvement Plan
4.3%-5.0%
3/1/2018
2/15/2028
1,760,000
—
440,000
1,320,000
Fletcher Maynard Academy Roof
4.3%-5.0%
3/1/2018
2/15/2028
520,000
—
130,000
390,000
School Boiler Maintenance
4.3%-5.0%
3/1/2018
2/15/2028
170,000
—
45,000
125,000
Street / Sidewalk Reconstruction
4.3%-5.0%
3/1/2018
2/15/2028
1,400,000
—
350,000
1,050,000
Sewer Reconstruction
4.3%-5.0%
3/1/2018
2/15/2028
5,810,000
—
1,460,000
4,350,000
King Open and Cambridge St Upper School and
Community Complex
3.00%-5.00%
3/6/2019
2/15/2039
34,380,000
—
2,295,000
32,085,000
Municipal Facilities Improvement Plan
5.0 %
3/6/2019
2/15/2029
2,150,000
—
430,000
1,720,000
School Boiler Maintenance
5.0 %
3/6/2019
2/15/2029
275,000
—
55,000
220,000
School Boiler Maintenance
5.0 %
3/6/2019
2/15/2029
250,000
—
50,000
200,000
Harvard Square Kiosk
5.0 %
3/6/2019
2/15/2029
425,000
—
85,000
340,000
Street/Sidewalk Reconstruction
5.0 %
3/6/2019
2/15/2029
1,295,000
—
260,000
1,035,000
Riverside Reconstruction
5.0 %
3/6/2019
2/15/2029
1,295,000
—
260,000
1,035,000
Sewer Reconstruction
5.0 %
3/6/2019
2/15/2029
7,030,000
—
1,410,000
5,620,000
MWRA Bond
— %
3/7/2019
2/15/2030
1,722,197
—
419,000
1,303,197
(Continued)
98
CITY OF CAMBRIDGE, MASSACHUSETTS
Schedule of Bonds and Notes Payable
Year ended June 30, 2025
Final
Balance
Balance
Interest
Issue
maturity
June 30,
June 30,
rates
dates
date
2024
Additions
Retired
2025
King Open and Cambridge St. Upper School and
Community Complex
2.00%-5.00%
3/5/2020
2/15/2040
7,040,000
—
440,000
6,600,000
City Hall Improvements (Construction)
5.0 %
3/5/2020
2/15/2030
480,000
—
80,000
400,000
Tobin School (Design)
5.0 %
3/5/2020
2/15/2025
1,785,000
—
1,785,000
—
School Building Upgrades
5.0 %
3/5/2020
2/15/2025
140,000
—
140,000
—
Municipal Facilities Improvement Plan
5.0 %
3/5/2020
2/15/2025
535,000
—
535,000
—
Harvard Square Kiosk
5.0 %
3/5/2020
2/15/2030
985,000
—
165,000
820,000
Street/Sidewalk Reconstruction
5.0 %
3/5/2020
2/15/2030
1,970,000
—
330,000
1,640,000
Riverside Reconstruction
5.0 %
3/5/2020
2/15/2030
985,000
—
165,000
820,000
Sewer Reconstruction
5.0 %
3/5/2020
2/15/2030
10,255,000
—
1,715,000
8,540,000
City Hall Improvements (Construction)
5.0 %
3/3/2021
2/15/2031
5,175,000
—
740,000
4,435,000
Tobin School (Design)
2.00%-5.00%
3/3/2021
2/15/2041
9,860,000
—
580,000
9,280,000
School Buildings Upgrades
5.0 %
3/3/2021
2/15/2031
1,010,000
—
155,000
855,000
Municipal Facilities Improvement Plan
5.0 %
3/3/2021
2/15/2031
8,620,000
—
1,235,000
7,385,000
River St. Firehouse Construction Improvements
5.0 %
3/3/2021
2/15/2031
2,870,000
—
410,000
2,460,000
Lexington Ave Firehouse Construction Improvements
5.0 %
3/3/2021
2/15/2031
2,300,000
—
330,000
1,970,000
Refunding (CRLS & Old Police Station 2010-2011)
5.0 %
3/3/2021
2/15/2031
12,095,000
—
1,885,000
10,210,000
Harvard Square Kiosk Infrastructure Improvements
5.0 %
3/3/2021
2/15/2031
570,000
—
85,000
485,000
Harvard Square Kiosk Surface Enhancement
5.0 %
3/3/2021
2/15/2031
860,000
—
125,000
735,000
Street/Sidewalk Reconstruction
5.0 %
3/3/2021
2/15/2031
2,870,000
—
410,000
2,460,000
Riverside Reconstruction
5.0 %
3/3/2021
2/15/2031
4,025,000
—
575,000
3,450,000
Sewer Reconstruction
5.0 %
3/3/2021
2/15/2031
12,850,000
—
1,845,000
11,005,000
Tobin School (Construction)
2.25-5.0%
3/2/2022
2/15/2042
47,370,000
—
2,635,000
44,735,000
Municipal Facilities Improvement Plan (FY22)
5.0 %
3/2/2022
2/15/2032
3,290,000
—
475,000
2,815,000
School Buildings Upgrades (FY22)
5.0 %
3/2/2022
2/15/2032
1,195,000
—
170,000
1,025,000
Municipal Facilities Improvement Plan - Lafayette St. Fire
5.0 %
3/2/2022
2/15/2027
540,000
—
180,000
360,000
Fire Headquarters Construction
5.0 %
3/2/2022
2/15/2032
2,705,000
—
340,000
2,365,000
Riverside Reconstruction
5.0 %
3/2/2022
2/15/2032
2,030,000
—
255,000
1,775,000
Street/Sidewalk Reconstruction
5.0 %
3/2/2022
2/15/2032
3,375,000
—
425,000
2,950,000
Sewer Reconstruction
5.0 %
3/2/2022
2/15/2032
9,800,000
—
1,230,000
8,570,000
Fire Headquarters Construction
5.0 %
3/1/2023
2/15/2033
1,610,000
—
180,000
1,430,000
Tobin School (Construction)
4.0%-5.0%
3/1/2023
2/15/2043
40,935,000
—
2,155,000
38,780,000
Compete Streets/Sidwalk Reconstruction
5.0 %
3/1/2023
2/15/2033
1,615,000
—
180,000
1,435,000
East Grand Junction design
5.0 %
3/1/2023
2/15/2033
405,000
—
45,000
360,000
Riverside Reconstruction
5.0 %
3/1/2023
2/15/2033
2,415,000
—
270,000
2,145,000
Sewer Reconstruction
5.0 %
3/1/2023
2/15/2033
30,710,000
—
3,425,000
27,285,000
Fire Headquarters Construction
5.0 %
3/6/2024
2/15/2034
14,095,000
—
1,410,000
12,685,000
Fire Headquarters Construction
5.0 %
3/6/2024
2/15/2034
880,000
—
90,000
790,000
Tobin School (Construction)
4.0%-5.0%
3/6/2024
2/15/2044
80,830,000
—
4,045,000
76,785,000
Municipal Facilities Improvement Plan (FY23)
5.0 %
3/6/2024
2/15/2034
12,860,000
—
1,290,000
11,570,000
Municipal Facilities Improvement Plan (FY24)
5.0 %
3/6/2024
2/15/2034
8,330,000
—
835,000
7,495,000
School Facilities Improvement
5.0 %
3/6/2024
2/15/2034
1,145,000
—
120,000
1,025,000
Harvard Square Kiosk
5.0 %
3/6/2024
2/15/2034
2,205,000
—
225,000
1,980,000
Peabody/Raymond Playground
5.0 %
3/6/2024
2/15/2034
2,200,000
—
220,000
1,980,000
Linear Park
5.0 %
3/6/2024
2/15/2034
2,645,000
—
265,000
2,380,000
Bike Lanes - Mass Avenue
5.0 %
3/6/2024
2/15/2034
1,765,000
—
180,000
1,585,000
Complete Streets/Sidewalk Reconstruction FY23
5.0 %
3/6/2024
2/15/2034
7,050,000
—
705,000
6,345,000
Complete Streets/Sidewalk Reconstruction FY24
5.0 %
3/6/2024
2/15/2034
3,525,000
—
355,000
3,170,000
Central Square Street Reconstruction
5.0 %
3/6/2024
2/15/2034
2,645,000
—
265,000
2,380,000
Sewer Reconstruction
5.0 %
3/6/2024
2/15/2034
20,045,000
—
2,015,000
18,030,000
School Upgrades (2023)
5.0 %
3/5/2025
2/15/2035
—
1,610,000
—
1,610,000
School Upgrades (2024)
5.0 %
3/5/2025
2/15/2035
—
445,000
—
445,000
School Upgrades (2025)
5.0 %
3/5/2025
2/15/2035
—
2,290,000
—
2,290,000
Tobin School (Construction)
3.0-5.0
3/5/2025
2/15/2045
—
42,375,000
—
42,375,000
Tobin School (Construction)
3.0-5.0
3/5/2025
2/15/2045
—
26,970,000
—
26,970,000
Fire Headquarters Construction
5.0 %
3/5/2025
2/15/2035
—
26,825,000
—
26,825,000
Municipal Facilities Improvement Plan (FY24)
5.0 %
3/5/2025
2/15/2035
—
6,795,000
—
6,795,000
Beudo - MFIP
5.0 %
3/5/2025
2/15/2035
—
895,000
—
895,000
Deffered - MFIP
5.0 %
3/5/2025
2/15/2035
—
1,700,000
—
1,700,000
Muni Fleet - MFIP
5.0 %
3/5/2025
2/15/2035
—
895,000
—
895,000
CB - MFIP
5.0 %
3/5/2025
2/15/2035
—
315,000
—
315,000
Arts MFIP
5.0 %
3/5/2025
2/15/2035
—
90,000
—
90,000
Peabody/Raymond Playground
5.0 %
3/5/2025
2/15/2035
—
500,000
—
500,000
Rafferty Park
5.0 %
3/5/2025
2/15/2035
—
1,285,000
—
1,285,000
Linear Park
5.0 %
3/5/2025
2/15/2035
—
1,790,000
—
1,790,000
Bike Lanes - Mass Avenue
5.0 %
3/5/2025
2/15/2035
—
6,260,000
—
6,260,000
Complete Streets/Sidewalk Reconstruction FY25
5.0 %
3/5/2025
2/15/2035
—
4,470,000
—
4,470,000
Complete Streets/Sidewalk Reconstruction FY24
5.0 %
3/5/2025
2/15/2035
—
6,255,000
—
6,255,000
Sewer Reconstruction
5.0 %
3/5/2025
2/15/2035
—
17,885,000
—
17,885,000
Total inside debt limit
616,391,815
149,650,000
75,334,330
690,707,485
Outside debt limit:
Water:
Water Works Construction
5.0 %
3/5/2025
2/15/2035
—
2,995,000
—
2,995,000
Treatment Plant Equipment
5.0 %
3/5/2025
2/15/2035
—
180,000
—
180,000
Ozone Generator
5.0 %
3/5/2025
2/15/2030
—
465,000
—
465,000
Total outside debt limit
—
3,640,000
—
3,640,000
Total debt outstanding
$
616,391,815
153,290,000
75,334,330
694,347,485
See accompanying independent auditors’ report.
99
DRAFT 1/30/2026 7:05 PM 705680F-1A_CityOfCambridgeMassachusetts_ACFR.docx
DRAFT 1/30/2026 7:05 PM 705680F-1A_CityOfCambridgeMassachusetts_ACFR.docx
DRAFT 1/30/2026 7:05 PM 705680F-1A_CityOfCambridgeMassachusetts_ACFR.docx
DRAFT 1/30/2026 7:05 PM 705680F-1A_CityOfCambridgeMassachusetts_ACFR.docx
DRAFT 1/30/2026 7:05 PM 705680F-1A_CityOfCambridgeMassachusetts_ACFR.docx
DRAFT 1/30/2026 7:05 PM 705680F-1A_CityOfCambridgeMassachusetts_ACFR.docx
STATISTICAL SECTION
CITY OF CAMBRIDGE, MASSACHUSETTS
June 30, 2025
Statistical Section
This part of the City of Cambridge’s annual comprehensive financial report presents information
as a context for understanding what the information in the financial statements, note disclosures,
and required supplementary information says about the City’s overall financial health.
Contents
Page
Financial trends:
101
These schedules contain trend information to help the reader understand how the City’s financial
performance and well-being have changed over time.
(See accompanying Management’s Discussion and Analysis, Statement of Net Position and
Statement of Activities):
General Government Expenditures by Function (GAAP Basis) – Last Ten Fiscal Years
General Government Revenues by Source (GAAP Basis) – Last Ten Fiscal Years
Net Position by Component – Last Ten Fiscal Years
Changes in Net Position by Component– Last Ten Fiscal Years
Fund Balances of Governmental Funds – Last Ten Fiscal Years
Changes in Fund Balances of Government Funds – Last Ten Fiscal Years
Revenue capacity:
108
These schedules contain information to help the reader assess the City’s most significant
revenue source, the property tax:
Assessed Value and Actual Value of Taxable Property – Last Ten Fiscal Years
Property and Motor Vehicle Tax Rates – Last Ten Fiscal Years
Largest Principal Taxpayers – Current Year and Ten Years Ago
Property Tax Levies and Collections – Last Ten Fiscal Years
Debt capacity:
112
These schedules contain information to assist the reader in assessing the City’s current debt
outstanding and their ability to issue additional debt in the future:
(See accompanying note 8 of the basic financial statements):
Ratios of Outstanding Debt by Type – Last Ten Fiscal Years
Ratios of General Bonded Debt Outstanding – Last Ten Fiscal Years
Direct and Overlapping Governmental Activities Debt
Legal Debt Margin Information – Last Ten Fiscal Years
Demographic and economic information:
116
These schedules contain information to help the reader understand the economic environment
with which the City’s financial activities take place and assist with comparisons over time
and among other City’s:
Demographic and Economic Statistics – Last Ten Calendar Years
Principal Employers – Current Year and Ten Years Ago
Operating information:
118
These schedules contain information to provide contextual information about the City’s operations
and resources to help readers gain an understanding of the City’s economic condition:
Full-Time Position Employees by Function/Program – Last Ten Fiscal Years
Operating Indicators by Function/Program – Last Ten Fiscal Years
Capital Asset Statistics by Function/Program – Last Ten Fiscal Years
Sources: Unless otherwise noted, the information contained in these schedules is derived from the
annual comprehensive financial reports for the relevant year.
100
CITY OF CAMBRIDGE, MASSACHUSETTS
General Government Expenditures by Function (GAAP Basis) (1)
Last Ten Fiscal Years
(Dollars in thousands)
Function
2016
2017
2018
2019
2020
2021
2022
2023
2024
2025
General government
$
38,656
38,852
43,290
41,039
41,729
49,577
49,050
53,527
58,885
60,279
Percentage of total
7.3 %
6.9 %
7.3 %
6.6 %
6.3 %
6.8 %
6.7 %
6.9 %
7.1 %
6.7 %
Percentage change
16.0
0.5
11.4
(5.2)
1.7
18.8
(1.1)
9.1
10.0
2.4
Public safety
116,756
128,759
132,296
139,422
143,442
147,363
158,856
170,269
178,812
191,462
Percentage of total
22.0 %
22.9 %
22.2 %
22.3 %
21.7 %
20.3 %
21.6 %
21.9 %
21.5 %
21.1 %
Percentage change
(1.0)
10.3
2.7
5.4
2.9
2.7
7.8
7.2
5.0
7.1
Community maintenance
and development
46,667
48,449
51,393
54,666
56,419
63,664
67,516
70,864
81,009
91,810
Percentage of total
8.8 %
8.6 %
8.6 %
8.7 %
8.6 %
8.8 %
9.2 %
9.1 %
9.7 %
10.1 %
Percentage change
1.4
3.8
6.1
6.4
3.2
12.8
6.1
5.0
14.3
13.3
Human resource
36,155
38,125
41,678
45,380
48,359
46,812
55,117
63,570
72,639
87,814
Percentage of total
6.8 %
6.8 %
7.0 %
7.3 %
7.3 %
6.4 %
7.5 %
8.2 %
8.7 %
9.7 %
Percentage change
5.4
5.4
9.3
8.9
6.6
(3.2)
17.7
15.3
14.3
20.9
Education
183,324
197,087
209,886
218,767
234,864
258,815
242,833
252,436
272,012
295,137
Percentage of total
34.5 %
35.0 %
35.2 %
35.0 %
35.6 %
35.6 %
33.1 %
32.4 %
32.7 %
32.6 %
Percentage change
8.9
7.5
6.5
4.2
7.4
10.2
(6.2)
4.0
7.8
8.5
Judgments and claims
2,715
371
197
2,311
201
19,684
14,318
13,697
8,549
4,476
Percentage of total
0.5 %
0.1 %
— %
0.4 %
— %
2.7 %
2.0 %
1.8 %
1.0 %
0.5 %
Percentage change
2,125.4
(86.3)
(46.9)
1,073.1
(91.3)
9,693.0
(2)
(27.3) (3)
(4.3) (3)
(37.6) (4)
(47.6)
State assessments
52,024
53,427
56,316
57,931
60,243
61,846
64,456
66,681
70,737
73,203
Percentage of total
9.8 %
9.5 %
9.4 %
9.3 %
9.1 %
8.5 %
8.8 %
8.6 %
8.5 %
8.1 %
Percentage change
3.7
2.7
5.4
2.9
4.0
2.7
4.2
3.5
6.1
3.5
Debt service
54,814
57,823
61,826
66,014
74,276
78,833
82,107
86,986
89,251
101,472
Percentage of total
10.3 %
10.3 %
10.4 %
10.6 %
11.3 %
10.8 %
11.2 %
11.2 %
10.7 %
11.2 %
Percentage change
6.7
5.5
6.9
6.8
12.5
6.1
4.2
5.9
2.6
13.7
Total expenditures
$
531,111
562,893
596,882
625,530
659,533
726,594
734,253
778,030
831,894
905,653
Percentage of total
100.0 %
100.0 %
100.0 %
100.0 %
100.0 %
100.0 %
100.0 %
100.0 %
100.0 %
100.0 %
Percentage change
5.9
6.0
6.0
4.8
5.4
10.2
1.1
6.0
6.9
8.9
(1) Includes General Fund expenditures only. Operating Transfers Out have been excluded from all years.
(2) During fiscal year 2021, the City acquired open space land through eminent domain.
(3) During fiscal years 2022 and 2023, the City acquired a building through eminent domain.
(4) During fiscal year 2024, the City acquired a parcel of land through eminent domain.
See accompanying independent auditors’ report.
101
CITY OF CAMBRIDGE, MASSACHUSETTS
General Government Revenues by Source (GAAP Basis) (1)
Last Ten Fiscal Years
(Dollars in thousands)
Source
2016
2017
2018
2019
2020
2021
2022
2023
2024
2025
Property taxes
$
356,247
375,682
391,038
412,522
439,072
477,369
497,042
530,537
579,388
631,730
Percentage of total
63.5 %
63.4 %
61.8 %
62.7 %
62.9 %
64.6 %
67.1 %
64.7 %
63.3 %
68.8 %
Percentage change
3.9
5.5
4.1
5.5
6.4
8.7
4.1
6.7
9.2
9.0
Motor vehicle excises
7,452
8,035
7,727
8,351
6,996
8,437
8,053
8,305
8,223
8,244
Percentage of total
1.3 %
1.4 %
1.2 %
1.3 %
1.0 %
1.1 %
1.1 %
1.0 %
0.9 %
0.9 %
Percentage change
3.5
7.8
(3.8)
8.1
(16.2)
20.6
(4.6)
3.1
(1.0)
0.3
Hotel/motel/meals/other
19,213
19,959
20,938
21,511
19,717
3,581
12,348
21,807
24,753
25,062
Percentage of total
3.4 %
3.4 %
3.3 %
3.3 %
2.8 %
0.5 %
1.7 %
2.7 %
2.7 %
2.7 %
Percentage change
7.6
3.9
4.9
2.7
(8.3)
(81.8)
244.8
76.6
13.5
1.2
Fines
364
342
304
282
374
115
107
99
102
123
Percentage of total
0.1 %
0.1 %
— %
— %
0.1 %
— %
— %
— %
— %
— %
Percentage change
(25.4)
(6.0)
(11.1)
(7.2)
32.6
(69.3)
(7.0)
(7.5)
3.0
20.6
Intergovernmental
52,554
65,150
67,599
70,843
82,997
88,639
71,847
76,348
82,213
79,246
Percentage of total
9.4 %
11.0 %
10.7 %
10.8 %
11.9 %
12.0 %
9.7 %
9.3 %
9.0 %
8.6 %
Percentage change
15.5
24.0
3.8
4.8
17.2
6.8
(18.9)
6.3
7.7
(3.6)
Licenses and permits
32,181
29,051
40,662
41,272
40,396
58,174
47,331
61,592
53,773
37,682
Percentage of total
5.7 %
4.9 %
6.4 %
6.3 %
5.8 %
7.9 %
6.4 %
7.5 %
5.9 %
4.1 %
Percentage change
16.8
(9.7)
40.0
1.5
(2.1)
44.0
(18.6)
30.1
(12.7)
(29.9)
Payment in lieu of taxes
9,191
8,101
7,389
7,793
8,028
8,219
8,535
8,455
8,684
8,900
Percentage of total
1.6 %
1.4 %
1.2 %
1.2 %
1.1 %
1.1 %
1.2 %
1.0 %
0.9 %
1.0 %
Percentage change
13.7
(11.9)
(8.8)
5.5
3.0
2.4
3.8
(0.9)
2.7
2.5
Investment income
3,274
4,877
6,025
7,925
9,404
1,387
(2,197)
10,712
19,428
20,282
Percentage of total
0.6 %
0.8 %
1.0 %
1.2 %
1.3 %
0.2 %
(0.3)%
1.3 %
2.1 %
2.2 %
Percentage change
115.0
49.0
23.5
31.5
18.7
(85.3)
(258.4)
587.6
(81.4)
4.4
Charges for services
48,819
48,334
51,427
54,875
55,906
54,122
57,210
65,433
75,879
69,821
Percentage of total
8.7 %
8.2 %
8.1 %
8.3 %
8.0 %
7.3 %
7.7 %
8.0 %
8.3 %
7.6 %
Percentage change
1.9
(1.0)
6.4
6.7
1.9
(3.2)
5.7
14.4
16.0
(8.0)
Departmental/other
31,403
33,067
39,531
32,973
35,268
38,791
40,883
36,863
62,671
36,811
Percentage of total
5.7 %
5.6 %
6.2 %
5.0 %
5.1 %
5.3 %
5.5 %
4.5 %
6.8 %
4.0 %
Percentage change
23.8
5.3
19.5
(16.6)
7.0
10.0
5.4
(9.8)
70.0
(41.3)
Total revenues
$
560,698
592,598
632,640
658,347
698,158
738,834
741,159
820,151
915,114
917,901
Percentage of total
100.1 %
100.0 %
100.0 %
100.0 %
100.0 %
100.0 %
100.0 %
100.0 %
100.0 %
100.0 %
Percentage change
6.9
5.7
6.8
4.1
6.0
5.8
0.3
10.7
11.6
0.3
(1) Includes General Fund revenues only. Operating Transfers In have been excluded from all years.
See accompanying independent auditors’ report.
102
CITY OF CAMBRIDGE, MASSACHUSETTS
Net Position by Component
Last Ten Years
(Accrual Basis of Accounting)
2016
2017
2018
2019
2020
2021
2022
2023
2024
2025
Governmental activities:
Net investment in capital assets
$
673,717,401
729,145,088
778,225,743
835,512,790
897,045,989
974,121,911
1,056,682,141
1,122,537,598
1,134,957,824
1,182,186,940
Restricted
73,349,849
68,958,578
85,639,778
115,165,139
128,190,015
99,545,820
91,430,350
81,252,767
103,475,114
114,554,898
Unrestricted
1,931,327
(14,425,882)
(391,023,437)
(406,887,103)
(435,226,779)
(472,917,546)
(485,001,077)
(479,467,174)
(376,810,252)
(357,143,660)
Total governmental
activities net position
$
748,998,577
783,677,784
472,842,084
543,790,826
590,009,225
600,750,185
663,111,414
724,323,191
861,622,686
939,598,178
Business-type activities:
Net investment in capital assets
$
120,185,083
125,305,918
131,655,638
133,726,139
132,390,620
130,617,563
128,494,627
124,561,795
120,251,904
119,179,477
Unrestricted
17,982,299
13,682,522
10,988,999
11,893,193
15,132,817
16,119,526
16,632,919
15,288,039
18,206,409
17,149,153
Total business-type
activities net position
$
138,167,382
138,988,440
142,644,637
145,619,332
147,523,437
146,737,089
145,127,546
139,849,834
138,458,313
136,328,630
Primary government:
Net investment in capital assets
$
793,902,484
854,451,006
909,881,381
969,238,929
1,029,436,609
1,104,739,474
1,185,176,768
1,247,099,393
1,255,209,728
1,301,366,417
Restricted
73,349,849
68,958,578
85,639,778
115,165,139
128,190,015
99,545,820
91,430,350
81,252,767
103,475,114
114,554,898
Unrestricted
19,913,626
(743,360)
(380,034,438)
(394,993,910)
(420,093,962)
(456,798,020)
(468,368,158)
(464,179,135)
(358,603,843)
(339,994,507)
Total primary government
net position
$
887,165,959
922,666,224
615,486,721
689,410,158
737,532,662
747,487,274
808,238,960
864,173,025
1,000,080,999
1,075,926,808
See accompanying independent auditors’ report.
103
CITY OF CAMBRIDGE, MASSACHUSETTS
Changes in Net Position by Component
Last Ten Fiscal Years
(Accrual Basis of Accounting)
2016
2017
2018
2019
2020
2021
2022
2023
2024
2025
Expenses:
Governmental activities:
General government
$
56,389,559
58,919,949
69,141,946
51,368,261
63,737,058
84,470,614
60,826,687
68,068,341
89,977,542
76,054,786
Public safety
134,762,503
155,775,352
145,638,049
165,325,582
171,741,473
171,262,519
171,198,138
204,182,997
196,270,034
201,425,000
Community maintenance and development
112,901,226
96,825,775
111,620,459
124,737,385
131,786,256
140,099,327
152,720,825
163,304,654
211,933,917
243,326,402
Human resource development
53,357,816
56,006,242
56,913,782
66,384,654
69,285,452
69,863,526
85,625,284
96,128,264
99,360,403
109,762,910
Education
228,453,104
246,388,426
245,765,315
263,665,736
287,638,382
331,705,869
329,434,190
325,883,981
337,197,597
342,705,117
Interest on long-term debt
10,938,908
10,430,981
13,443,479
15,588,780
15,769,932
11,258,477
12,269,454
15,848,271
16,833,923
20,579,806
Total governmental activities
596,803,116
624,346,725
642,523,030
687,070,398
739,958,553
808,660,332
812,074,578
873,416,508
951,573,416
993,854,021
Business-type activities:
Water
14,228,525
15,855,491
14,198,148
15,767,827
14,627,842
16,742,698
18,136,546
25,166,532
20,214,116
21,474,802
Total business-type activities expenses
14,228,525
15,855,491
14,198,148
15,767,827
14,627,842
16,742,698
18,136,546
25,166,532
20,214,116
21,474,802
Total primary government expenses
$
611,031,641
640,202,216
656,721,178
702,838,225
754,586,395
825,403,030
830,211,124
898,583,040
971,787,532
1,015,328,823
Program revenues:
Governmental activities:
Charges for services:
Public safety
$
58,678,631
56,139,937
69,974,862
71,036,237
63,768,630
78,251,139
72,973,692
88,043,100
79,041,091
61,981,245
Community maintenance and development
52,489,213
42,067,768
52,798,914
58,110,137
55,956,156
55,639,225
62,135,368
66,154,780
75,447,404
74,204,764
Human resource and development
4,978,730
5,562,842
5,932,108
5,907,990
4,513,183
2,268,049
4,931,754
6,214,511
7,046,805
6,895,078
Other activities
2,266,034
2,336,489
2,233,207
1,901,559
1,601,729
1,395,209
1,740,214
1,412,719
1,343,024
1,586,979
Operating grants and contributions
24,526,412
22,482,361
21,969,498
26,284,533
30,903,480
34,400,275
56,207,553
53,611,233
69,863,494
66,792,750
Capital grants and contributions
15,508,261
4,857,466
19,479,360
15,829,377
3,124,221
3,499,683
5,879,918
2,221,276
7,784,007
8,814,349
Total governmental activities program revenues
158,447,281
133,446,863
172,387,949
179,069,833
159,867,399
175,453,580
203,868,499
217,657,619
240,525,825
220,275,165
Business-type activities:
Charges for services:
Water
19,288,216
17,210,466
18,465,997
19,323,749
17,164,177
16,547,109
17,101,070
18,101,401
19,431,903
19,959,109
Total business-type program revenues
19,288,216
17,210,466
18,465,997
19,323,749
17,164,177
16,547,109
17,101,070
18,101,401
19,431,903
19,959,109
Total primary government program revenues
$
177,735,497
150,657,329
190,853,946
198,393,582
177,031,576
192,000,689
220,969,569
235,759,020
259,957,728
240,234,274
Net (expense) revenue:
Governmental activities
$
(438,355,835)
(490,899,862)
(470,135,081)
(508,000,566)
(580,091,154)
(633,206,752)
(608,206,079)
(655,758,889)
(711,047,591)
(773,578,856)
Business-type activities
5,059,691
1,354,975
4,267,849
3,555,922
2,536,335
(195,589)
(1,035,476)
(7,065,131)
(782,213)
(1,515,693)
Total primary government net expense
$
(433,296,144)
(489,544,887)
(465,867,232)
(504,444,644)
(577,554,819)
(633,402,341)
(609,241,555)
(662,824,020)
(711,829,804)
(775,094,549)
(Continued)
104
CITY OF CAMBRIDGE, MASSACHUSETTS
Changes in Net Position by Component
Last Ten Fiscal Years
(Accrual Basis of Accounting)
2016
2017
2018
2019
2020
2021
2022
2023
2024
2025
General revenues and other changes in net position:
Governmental activities:
Property taxes
$
356,993,674
374,927,115
390,851,108
412,526,951
441,912,832
475,764,483
497,284,716
532,622,271
582,224,003
629,443,105
Excise taxes
26,806,239
27,876,390
28,971,646
29,620,301
27,336,175
11,614,255
20,066,820
30,297,354
33,308,322
33,905,523
Unrestricted grants and contributions
52,554,349
65,150,348
67,599,080
70,843,377
82,996,910
88,724,457
71,846,505
76,348,078
82,213,018
79,245,746
Payments in lieu of taxes
9,191,431
8,100,931
7,388,601
7,793,155
8,028,511
8,219,285
8,535,070
8,454,819
8,683,470
8,900,376
Investment income
3,256,036
7,678,166
7,488,958
8,041,502
11,892,353
1,601,222
(2,289,499)
17,399,828
32,241,938
31,876,560
Miscellaneous
31,296,358
41,128,314
51,310,617
49,403,546
53,420,907
63,167,981
74,398,951
53,476,817
108,948,565
67,453,698
Transfers
714,085
717,805
719,125
720,475
721,865
723,285
724,745
(1,628,501)
727,770
729,340
Total governmental activities
480,812,172
525,579,069
554,329,135
578,949,307
626,309,553
649,814,968
670,567,308
716,970,666
848,347,086
851,554,348
Business-type activities:
Investment income
256,700
183,888
107,473
139,248
89,635
132,526
150,678
158,918
118,462
115,350
Transfers
(714,085)
(717,805)
(719,125)
(720,475)
(721,865)
(723,285)
(724,745)
1,628,501
(727,770)
(729,340)
Total business-type activities
(457,385)
(533,917)
(611,652)
(581,227)
(632,230)
(590,759)
(574,067)
1,787,419
(609,308)
(613,990)
Total primary government
$
480,354,787
525,045,152
553,717,483
578,368,080
625,677,323
649,224,209
669,993,241
718,758,085
847,737,778
850,940,358
Change in net position:
Governmental activities
$
42,456,337
34,679,207
84,194,054
70,948,742
46,218,399
16,608,216
62,361,229
61,211,777
137,299,495
77,975,492
Business-type activities
4,602,306
821,058
3,656,197
2,974,695
1,904,105
(786,348)
(1,609,543)
(5,277,712)
(1,391,521)
(2,129,683)
Total primary government
$
47,058,643
35,500,265
87,850,251
73,923,437
48,122,504
15,821,868
60,751,686
55,934,065
135,907,974
75,845,809
See accompanying independent auditors’ report.
105
CITY OF CAMBRIDGE, MASSACHUSETTS
Fund Balances, Governmental Funds
Last Ten Fiscal Years
2016
2017
2018
2019
2020
2021
2022
2023
2024
2025
General fund:
Nonspendable
$
1,536,290
2,466,688
2,505,371
3,325,529
7,133,833
2,745,846
4,058,567
6,088,722
2,891,066
—
Assigned
12,180,000
14,200,000
11,000,000
16,500,000
24,500,000
25,000,000
21,500,000
20,800,000
32,935,000
25,756,500
Committed
71,455,514
86,509,702
99,295,248
102,798,057
106,771,288
94,005,924
85,064,764
86,636,011
103,520,039
140,257,510
Unassigned
215,772,588
229,632,250
255,838,733
265,107,570
225,659,635
222,627,360
210,647,024
212,131,237
248,109,955
200,754,872
Total general fund
$
300,944,392
332,808,640
368,639,352
387,731,156
364,064,756
344,379,130
321,270,355
325,655,970
387,456,060
366,768,882
All other governmental funds:
Nonspendable (1)
$
2,234,567
2,244,204
2,276,704
2,323,744
2,368,203
—
—
—
—
—
Restricted
102,467,578
117,848,103
142,910,928
166,882,864
196,004,621
232,378,182
261,487,524
263,105,639
269,882,700
288,215,260
Committed
43,524,368
51,545,527
56,345,935
51,476,442
71,647,804
104,059,974
117,550,792
155,379,351
198,139,760
208,932,514
Unassigned (deficit)
—
—
—
—
—
(21,312,871)
(17,350,073)
(29,662,145)
(14,537,647)
(5,844,589)
Total all other governmental funds
$
148,226,513
171,637,834
201,533,567
220,683,050
270,020,628
315,125,285
361,688,243
388,822,845
453,484,813
491,303,185
(1) The City adopted GASB Statement No. 84 in fiscal year 2021. Amount was reclassified into fiduciary funds.
See accompanying independent auditors’ report.
106
CITY OF CAMBRIDGE, MASSACHUSETTS
Changes in Fund Balances, Governmental Funds
Last Ten Fiscal Years
2016
2017
2018
2019
2020
2021
2022
2023
2024
2025
Revenues:
Real and personal property taxes
$
356,247,426
375,682,378
391,037,632
412,521,742
439,072,292
477,368,683
497,041,998
530,536,843
579,388,067
631,730,174
Excises:
Hotel/motel/meals/other
19,212,693
19,958,924
20,937,973
21,510,878
19,717,395
3,580,611
12,348,390
21,806,512
24,753,003
25,062,222
Motor vehicles
7,452,353
8,035,187
7,727,124
8,350,538
6,995,547
8,436,599
8,052,896
8,305,021
8,223,367
8,244,317
Payments in lieu of taxes
9,191,431
8,100,931
7,388,601
7,793,155
8,028,511
8,219,285
8,535,070
8,454,819
8,683,470
8,900,376
Intergovernmental
92,589,021
92,490,175
109,047,938
112,957,287
117,024,611
126,624,415
133,933,976
132,180,587
159,860,519
154,852,846
Investment income
3,557,639
7,678,166
7,488,958
8,041,502
11,892,353
1,601,222
(2,289,499)
17,399,828
32,241,938
31,876,560
Sewer use charges
48,818,911
48,333,542
51,427,534
54,874,965
55,905,811
54,122,053
57,209,823
65,433,035
75,879,104
69,820,523
Departmental and other
98,811,972
107,094,771
131,502,497
128,690,248
123,660,843
145,550,964
155,513,322
150,469,917
199,103,179
140,418,487
Total revenues
635,881,446
667,374,074
726,558,257
754,740,315
782,297,363
825,503,832
870,345,976
934,586,562
1,088,132,647
1,070,905,505
Expenditures:
General government
39,263,469
40,855,932
43,683,064
41,449,503
50,281,754
71,317,756
57,310,892
59,580,829
81,373,651
74,177,876
Public safety
117,208,429
129,514,130
133,068,609
140,283,863
145,514,494
148,370,600
160,385,626
172,498,891
180,983,023
193,020,925
Community maintenance and development
72,599,793
56,863,214
69,020,813
77,089,105
80,627,760
64,227,813
107,860,572
82,993,418
130,408,064
177,555,274
Human resource development
43,971,684
45,924,052
49,756,470
54,190,381
57,164,748
57,940,605
72,760,840
81,784,902
89,717,396
105,302,560
Education (1)
196,938,970
209,648,999
222,577,254
231,529,272
249,464,084
273,059,469
259,098,095
275,398,160
293,356,424
316,429,671
Judgments and claims
2,714,745
371,023
196,843
2,311,069
201,386
19,683,893
14,317,752
13,697,187
8,548,927
4,475,914
State and district assessments
52,023,584
53,426,731
56,316,174
57,931,297
60,242,559
61,845,579
64,455,971
66,680,814
70,737,241
73,203,082
Capital outlays (2)
90,735,725
77,094,496
112,083,782
130,991,266
93,610,507
104,782,104
122,025,465
155,948,958
198,925,429
171,381,886
Debt service:
Interest (1)
12,900,991
13,215,082
14,511,131
16,705,848
18,513,046
18,681,892
19,434,525
20,606,612
21,930,667
26,054,747
Principal (1)
42,151,998
44,607,836
47,713,335
49,201,478
55,660,616
60,119,718
62,605,344
66,258,737
67,254,006
75,334,330
Total expenditures
670,509,388
671,521,495
748,927,475
801,683,082
811,280,954
880,029,429
940,255,082
995,448,508
1,143,234,828
1,216,936,265
Excess of revenues over (under)
expenditures
(34,627,942)
(4,147,421)
(22,369,218)
(46,942,767)
(28,983,591)
(54,525,597)
(69,909,106)
(60,861,946)
(55,102,181)
(146,030,760)
Other financing sources (uses):
Premium on bond issue
3,518,738
3,046,706
81,188
100,954
8,237,904
18,234,723
10,888,544
10,060,664
20,616,469
12,782,615
Bond proceeds
48,990,000
77,350,000
87,295,350
84,362,625
45,695,000
88,310,000
81,750,000
83,950,000
160,220,000
149,650,000
Transfer in
60,642,718
53,059,097
56,239,646
76,999,512
135,922,418
110,697,565
104,509,661
118,864,363
84,949,972
96,282,630
Transfer out
(59,928,633)
(52,341,292)
(55,520,521)
(76,279,037)
(135,200,553)
(109,974,280)
(103,784,916)
(120,492,864)
(84,222,202)
(95,553,290)
Payments to Fiscal Escrow Agent
—
(21,691,521)
—
—
—
(21,456,124)
—
—
—
Total other financing sources (uses)
53,222,823
59,422,990
88,095,663
85,184,054
54,654,769
85,811,884
93,363,289
92,382,163
181,564,239
163,161,955
Net change in fund balances
$
18,594,881
55,275,569
65,726,445
38,241,287
25,671,178
31,286,287
23,454,183
31,520,217
126,462,058
17,131,195
Debt service as a percentage of noncapital
expenditures
9.50 %
9.73 %
9.77 %
9.83 %
10.34 %
10.16 %
10.03 %
10.35 %
9.44 %
10.23 %
(1) 2014 thru 2018 adjusted to reflect reclassification of debt service payments that are included in education expense in basic financial statements.
(2) Capital outlays that do not qualify as capital assets have been reclassified into the appropriate expense line.
See accompanying independent auditors’ report.
107
CITY OF CAMBRIDGE, MASSACHUSETTS
Assessed Value and Actual Value of Taxable Property
Last Ten Fiscal Years
(In millions of dollars)
Fiscal
Personal,
Weighted
year
Total taxable
commercial
average
ended
Residential
Commercial
Industrial
Personal
assessed
Residential
and industrial
direct
June 30
property
property
property
property
value (1)
rate
rate
rate
2016
$
21,584
7,187
4,687
1,222
34,680
6.99
17.71
11.04
2017
24,498
7,998
5,747
1,387
39,630
6.49
16.12
10.17
2018
26,426
8,907
6,812
1,474
43,619
6.29
14.81
9.65
2019
29,419
10,051
7,912
1,595
48,977
5.94
13.71
9.04
2020
32,335
12,171
8,763
1,679
54,948
5.75
12.68
8.60
2021
34,136
13,798
10,422
1,878
60,234
5.85
11.85
8.45
2022
35,118
14,771
12,104
1,960
63,953
5.92
11.23
8.31
2023
37,466
15,849
15,616
2,209
71,140
5.86
10.38
8.00
2024
39,460
16,033
17,951
2,439
75,883
5.92
10.46
8.10
2025
40,134
14,876
18,693
2,537
76,240
6.35
11.52
8.80
(1)
As of January 1st of the previous calendar year.
Note:
Property in the City is reassessed each year. Property is assessed at actual value; therefore, the assessed values are equal to the fair value.
Tax rates are per $1,000 of assessed value.
Source: City of Cambridge Finance Department
See accompanying independent auditors’ report.
108
CITY OF CAMBRIDGE, MASSACHUSETTS
Property and Motor Vehicle Tax Rates (1)
Last Ten Fiscal Years
Commercial
Residential
and industrial
Personal
Motor
Fiscal year
real property
real property
property
vehicle
2016
$
6.99
17.71
17.71
25.00
2017
6.49
16.12
16.12
25.00
2018
6.29
14.81
14.81
25.00
2019
5.94
13.71
13.71
25.00
2020
5.75
12.68
12.68
25.00
2021
5.85
11.85
11.85
25.00
2022
5.92
11.23
11.23
25.00
2023
5.86
10.38
10.38
25.00
2024
5.92
10.46
10.46
25.00
2025
6.35
11.52
11.52
25.00
(1) Real and personal property tax rate applicable to each $1,000 of assessed value. Motor vehicle excise tax is assessed on a calendar year
basis, applicable to each $1,000 of assessed value.
See accompanying independent auditors’ report.
109
CITY OF CAMBRIDGE, MASSACHUSETTS
Largest Principal Taxpayers
Current Year and Ten Years Ago
2025
2015
Taxable
Percentage
Taxable
Percentage
assessed
Amount
of total
assessed
Amount
of total
Taxpayer
value
of tax
tax levy
Taxpayer
value
of tax
tax levy
Massachusetts Institute of Technology (1)
$
9,173,970,500
102,129,612
14.1%
Massachusetts Institute of Technology (1)
$
2,290,153,400
41,958,708
12.29%
Alexandria Real Estate
4,246,918,400
48,910,049
6.9%
BioMed Realty Trust
1,169,048,100
22,417,980
6.57
BioMed Realty Trust
2,732,675,800
29,396,292
3.9%
Boston Properties
845,806,600
16,289,318
4.77
Boston Properties
2,549,138,075
28,356,693
3.8%
Equity Partners
571,512,400
10,553,343
3.09
DivcoWest
1,893,371,000
17,485,924
2.7%
Presidents & Fellows of Harvard College (1)
423,374,500
5,426,154
1.59
Healthpeak
1,325,197,500
15,266,725
2.3%
Novartis Pharmaceuticals
249,889,700
4,820,372
1.41
MBA-Rogers Street, LLC
866,726,900
9,893,685
1.5%
New England Development
235,845,500
4,549,460
1.33
Presidents & Fellows of Harvard College (1)
820,355,800
6,984,422
1.1%
Alexandria Real Estate
234,646,500
4,458,974
1.31
PREEF American Reit II Corp.
569,352,700
6,558,943
1.1%
PREEF American Reit II Corp.
231,186,300
4,459,584
1.31
Novartis Pharmaceuticals
503,610,000
5,801,587
0.9%
RB Kendall Fee LLC
212,935,800
4,092,397
1.20
Total
$
24,681,316,675
270,783,932
38.30 %
$
6,464,398,800
119,026,290
34.87 %
(1)
Excludes in-lieu payment on exempt property
Source: City of Cambridge Finance Department
See accompanying independent auditors’ report.
110
CITY OF CAMBRIDGE, MASSACHUSETTS
Property Tax Levies and Collections (1)
Last Ten Fiscal Years
(In millions of dollars)
Taxes
Collected within the
levied (2)
fiscal year of the levy
Collections
Total collections to date
Fiscal year
for the
Percentage
in subsequent
Percentage
ended June 30
fiscal year
Amount
of levy
years
Amount
of levy
2016
$
355.80
350.20
98.43
2.96
353.16
99.26
2017
375.30
368.40
98.16
2.30
370.70
98.77
2018
392.70
387.58
98.70
1.85
389.43
99.17
2019
413.60
408.50
98.77
1.84
410.34
99.21
2020
442.30
434.90
98.33
5.66
440.56
99.61
2021
476.70
469.60
98.51
3.62
473.22
99.27
2022
498.40
492.32
98.78
3.14
495.46
99.41
2023
534.60
527.94
98.75
4.64
532.58
99.62
2024
578.50
573.45
99.13
4.66
578.11
99.93
2025
631.57
625.20
98.99
N/A
625.20
98.99
(1) Real and personal property taxes.
(2) Gross tax levied before overlay reserve.
See accompanying independent auditors’ report.
111
CITY OF CAMBRIDGE, MASSACHUSETTS
Ratios of Outstanding Debt by Type
Last Ten Fiscal Years
Business-type
Ratio of
Governmental activities
activities
debt to
General
General
Total
Percentage of
taxable
Fiscal
obligation
Notes
Lease
obligation
primary
per capita
Per
assessed
year
bonds
payable
liability
bonds
government (c)
income (a)
capita (a)
valuation (b)
2016
$
402,454,910
2,944,394
—
7,720,000
413,119,304
8.60
3,928
1.19
2017
440,665,990
2,842,916
—
5,300,000
448,808,906
9.08
4,268
1.32
2018
477,490,177
2,842,916
—
2,880,000
483,213,093
10.09
4,595
1.11
2019
509,916,155
2,842,916
—
460,000
513,219,071
10.72
4,880
1.05
2020
504,418,755
2,842,916
—
—
507,261,671
10.59
4,824
0.92
2021
524,119,158
2,842,916
—
—
526,962,074
11.10
5,011
0.87
2022
548,071,069
—
5,604,020
—
553,675,089
7.66
4,676
0.87
2023
569,205,307
—
5,839,555
—
575,044,862
7.96
4,857
0.81
2024
675,186,825
—
5,916,487
—
681,103,312
9.42
5,752
0.90
2025
754,516,719
—
4,113,347
4,013,943
762,644,009
10.55
6,441
1.00
Note 1: Details regarding the City’s outstanding debt can be found in the notes to the financial statements.
a.
See page 116 for per capita income and population data. These ratios are calculated using per capita income and population from prior calendar year.
b.
See page 113 for the taxable assessed valuation figures.
c.
Beginning in FY2017, General Obligation Bonds include unamortized bond premium.
See accompanying independent auditors’ report.
112
CITY OF CAMBRIDGE, MASSACHUSETTS
Ratios of General Bonded Debt Outstanding
Last Ten Fiscal Years
Ratio of
General
Total
debt to
obligation
taxable
taxable
bonds
assessed
Per
assessed
Fiscal year
outstanding
value
capita (a)
valuation (b)
2016
$
410,174,910
34,680,000,000
3,900
1.18
2017
445,965,990
39,630,000,000
4,241
1.13
2018
480,370,177
43,619,000,000
4,568
1.10
2019
510,376,155
48,977,000,000
4,853
1.04
2020
504,418,755
54,948,000,000
4,797
0.92
2021
524,119,158
60,234,892,929
4,984
0.87
2022
548,071,069
63,952,953,737
4,629
0.86
2023
569,205,307
71,139,912,521
4,807
0.80
2024
675,186,825
75,883,594,799
5,702
0.89
2025
758,530,662
76,240,599,650
6,406
0.99
Note:
Details regarding the City’s outstanding debt can be found in the notes to the financial statements.
a. See page 116 for median family income and population data. These ratios are calculated using median family income and population
from prior calendar year.
b. See page 108 for the taxable assessed valuation figures.
See accompanying independent auditors’ report.
113
CITY OF CAMBRIDGE, MASSACHUSETTS
Direct and Overlapping Governmental Activities Debt
June 30, 2025
Total City
of Cambridge
Direct
Percentage
direct and
debt and
Outstanding
applicable
overlapping
lease
overlapping
to City
debt and
Name of unit
liability (1)
debt (2)
of Cambridge
lease liability
City of Cambridge
$
758,630,066
—
100.00 %
758,630,066
Massachusetts Water Resources Authority
—
2,467,889,044
5.37%
132,401,644
Total direct and overlapping debt
$
758,630,066
2,467,889,044
891,031,710
(1) Includes unamortized bond premium and lease liability. Excludes debt from the Enterprise Fund.
(2) Overlapping debt amount and calculation obtained from Massachusetts Water Resources Authority (MWRA).
Per the MWRA – the overlapping debt percentages are based on the MWRA’s debt service portion of its current fiscal year sewer assessment.
See accompanying independent auditors’ report.
114
CITY OF CAMBRIDGE, MASSACHUSETTS
Legal Debt Margin Information
Last Ten Fiscal Years
Legal Debt Margin Calculation for Fiscal Year 2025:
Fiscal year 2025 equalized valuation (1)
$
85,379,281,500
Debt limit (5% of assessed value) (2)
4,268,964,075
Debt applicable to limit:
General obligation bonds
694,347,485
Total authorized/unissued
362,235,500
Total debt outstanding plus authorized/unissued
1,056,582,985
Less general obligation bonds exempted by authority of the State legislature
—
Amount within debt limit
1,056,582,985
Legal debt margin
$
3,212,381,090
Fiscal year (dollars in thousands)
2016
2017
2018
2019
2020
2021
2022
2023
2024
2025
Debt limit
$
1,486,690
1,978,541
1,978,541
2,472,468
2,472,468
3,175,287
3,175,287
3,516,853
3,516,853
4,268,964
Total net debt applicable to limit
634,382
616,477
645,116
662,305
873,974
841,364
977,109
1,070,225
1,034,551
1,056,582
Legal debt margin
$
852,308
1,362,064
1,333,425
1,810,163
1,598,494
2,333,923
2,198,178
2,446,628
2,482,302
3,212,382
Total net debt applicable to the limit
as a percentage of debt limit
42.67 %
31.16 %
32.61 %
26.79 %
35.35 %
26.50 %
30.77 %
30.43 %
29.42 %
24.75 %
(1) In order to determine appropriate relative values for the purpose of certain distributions to and assessments upon cities and towns, the Commissioner of Revenue biennially makes their own determination of fair cash
value of the taxable property in each municipality. This is known as “equalized valuation.” The last redetermination of “equalized valuation” for the City was made as of January 1, 2024.
(2) Under Massachusetts Statutes, the Normal Debt Limit of the City is 5% of the valuation of taxable property as of the last equalized valuation.
See accompanying independent auditors’ report.
115
CITY OF CAMBRIDGE, MASSACHUSETTS
Demographic and Economic Statistics
Last Ten Calendar Years
Per
Median family
capita
Median
School
Unemployment
Year
Population (1)
income (1)
income (1)
age (1)
enrollment (2)
rate (3)
2016
$
105,162
88,574
45,521
30.2
6,607
2.80
2017
105,162
88,574
45,521
30.2
6,794
4.30
2018
105,162
88,574
45,521
30.2
7,072
3.60
2019
105,162
88,574
45,521
30.2
7,052
1.60
2020
105,162
88,574
45,521
30.2
7,091
1.50
2021
105,162
88,574
45,521
30.2
6,678
1.80
2022
118,403
107,490
61,036
30.6
6,612
2.20
2023
118,403
107,490
61,036
30.6
6,627
2.30
2024
118,403
107,490
61,036
30.6
6,915
3.30
2025
118,403
107,490
61,036
30.6
7,027
3.50
Source 2016–2021: U.S. Department of Commerce, Bureau of Census, Decennial Census, 2010
Source 2022-2025: US Department of Commerce, Bureau of Census, Decennial Census, 2020
(2) Source: Massachusetts Department of Education
(3) Source: State Executive Office of Labor and Workforce Development
See accompanying independent auditors’ report.
(1)
116
CITY OF CAMBRIDGE, MASSACHUSETTS
Principal Employers (1)
Current Year and Ten Years Ago
2025
2015
Percentage
Percentage
of total city
of total city
Employer
Employees
Rank
employment
Employer
Employees
Rank
employment
Harvard University
13,630
1
8.97 %
Harvard University
10,980
1
9.85 %
MIT
9,301
2
6.12 %
MIT
8,455
2
7.58 %
Cambridge Innovation Center
5,011
3
3.30 %
City of Cambridge (2)
2,927
3
2.63 %
City of Cambridge (2)
3,851
4
2.53 %
Novartis Institute
2,704
4
2.43 %
Takeda Pharmaceutical
3,378
5
2.22 %
Biogen Idec
2,660
5
2.39 %
Broad Institute
3,316
6
2.18 %
Mt. Auburn Hospital
1,922
6
1.72 %
Sanofi
2,294
7
1.51 %
Cambridge Health Alliance
1,704
7
1.53 %
Novartis Institute
2,184
8
1.44 %
Sanofi/Genzyme
1,640
8
1.47 %
Google
2,100
9
1.38 %
Cambridge Innovation Center
1,574
9
1.41 %
Cambridge Health Alliance
1,962
10
1.29 %
Akamai Technologies
1,367
10
1.23 %
47,027
30.94 %
35,933
32.24 %
Total average employed
151,959
111,498
(1) Totals based on full time equivalents (FTE’s), when available.
(2) Includes the Cambridge School Department
Source:Cambridge Community Development Department and cited employers
Source:Massachusetts Division of Employment and Training.
See accompanying independent auditors’ report.
117
CITY OF CAMBRIDGE, MASSACHUSETTS
Full-Time Equivalent Positions by Function/Program
Last Ten Fiscal Years
Function/program
2016
2017
2018
2019
2020
2021
2022
2023
2024
2025
General government:
Executive management
19
18
22
22
22
30
30
35
47
47
Clerk
10
10
9
10
10
10
10
11
11
12
Law
11
13
13
13
13
15
15
16
16
16
Finance (1)
91
97
97
100
100
102
102
103
110
122
Other
15
16
16
14
14
15
15
17
17
18
Subtotal
146
154
157
159
159
172
172
182
201
215
Public safety:
Fire
285
283
283
285
285
285
285
285
300
300
Police
319
316
322
327
329
329
329
331
334
334
Traffic
82
83
85
85
85
87
87
89
93
93
Inspectional
28
28
28
29
29
29
29
30
31
31
Emergency communication
42
50
51
53
53
55
55
57
58
62
Other
28
29
29
30
30
30
30
36
26
31
Subtotal
784
789
798
809
811
815
815
828
842
851
Community maintenance:
Public works
222
228
232
239
242
247
247
248
272
274
Community development
49
54
57
61
61
66
66
68
76
51
Other
11
11
12
12
11
11
11
11
18
47
Subtotal
282
293
301
312
314
324
324
327
366
372
Human resource development:
Library
68
69
70
72
75
82
82
84
91
95
Human services
144
160
163
172
173
177
177
188
209
214
Other
6
6
6
6
6
6
6
8
9
12
Subtotal
218
235
239
250
254
265
265
280
309
321
Education
1,504
1,548
1,586
1,653
1,716
1,749
1,750
1,710
1,810
1,834
Water
55
55
55
57
58
59
59
59
60
61
Grand total
2,989
3,074
3,136
3,240
3,312
3,384
3,385
3,386
3,588
3,654
(1) Includes Human Resources
Source: FTE Report, Budget Department
See accompanying independent auditors’ report.
118
CITY OF CAMBRIDGE, MASSACHUSETTS
Operating Indicators by Function/Program
Last Ten Fiscal Years
Function/program
2016
2017
2018
2019
2020
2021
2022
2023
2024
2025
Emergency communications:
911 call pickups (land lines)
17,567
17,325
14,086
14,294
12,968
22,846
10,448
8,776
9,862
9,998
911 call pickups (cell phones)
17,434
14,700
18,358
19,860
30,252
27,685
43,751
40,149
26,052
49,056
Percent of 911 calls answered within 20 seconds
99 %
99 %
99 %
99 %
99 %
99 %
99 %
99 %
99 %
99 %
Percent of dispatchers and supervisors fully cross-certified
33 %
35 %
45 %
36 %
40 %
43 %
45 %
41 %
38 %
40 %
Fire:
Number of state-mandated inspections of facilities
1,088
1,110
1,150
1,150
1,170
1,170
1,170
1,190
1,225
1,225
First response to fire emergency within 4-8 minutes
95 %
93 %
93 %
90 %
90 %
90 %
90 %
95 %
95 %
90 %
Respond to EMS requests within 4-6 minutes, 90% of the time
95 %
93 %
93 %
90 %
90 %
90 %
90 %
90 %
90 %
92 %
Inspectional:
Number of BZA applications
141
173
158
130
135
154
175
179
161
93
Number of compliance inspections (buildings)
6,383
6,316
6,433
5,872
4,371
6,290
7,227
8,170
9,317
8,723
Number of compliance inspections and re-inspections
1,999
2,712
2,640
2,409
1,949
3,238
2,190
2,466
1,834
2,218
Number of inspections (housing complaints)
4,087
4,610
3,191
4,085
3,498
5,272
4,109
4,588
3,994
4,024
Number of licensed dumpster inspections completed
633
1,097
1,108
1,007
937
906
928
819
851
860
Police:
Number of part 1 crimes reported
2,850
2,362
2,340
2,412
1,129
2,558
2,611
3,209
3,251
3,779
Average number of days between identified Part 1 crime patterns and the elimination of the pattern by an arrest or increase in police presence
24
21
76
41
16
22
32
19
24
27
Number of accidents citywide
1,560
1,589
1,444
1,473
2,331
961
1,305
1,468
1,698
1,619
Number of bicycle accidents citywide
168
174
139
155
116
60
108
155
197
185
Traffic:
Short-term, on street spaces managed by parking meters and pay citations
3,167
3,114
2,874
2,910
2,737
2,711
2,621
2,648
2,643
2,582
Percent of tickets paid within 21 days from issuance without a notice
62.6 %
60.1 %
55.0 %
55.0 %
57.0 %
70.7 %
69.0 %
59.1 %
60.3 %
60 %
Percent of tickets issued this fiscal year that have been paid this year
86.1 %
78.5 %
74.0 %
67.0 %
70.0 %
76.9 %
80.0 %
89.7 %
89.2 %
90 %
Community Development:
Number of projects undergoing urban design review
41
43
38
38
30
41
47
39
14
14
Number of small businesses assisted through the Small Business Enhancement Program and Retail Interior Accessibility Program (a)
29
43
35
23
17
21
16
7
22
31
Transportation demand management programs that encourage walking, bicycling, and public transit (a)
10
12
10
16
20
19
17
27
14
15
Number of local/regional transportation infrastructure projects that advance the City’s environmental, public health, and community
livability goals (a)
10
11
15
23
27
32
42
39
39
30
New rental units under development and existing units preserved as affordable housing with City financing (h)
104
125
140
—
338
—
190
74
421
132
New affordable homeownership units under development with City financing and older homes rehabilitated for new buyers
11
14
11
11
12
18
16
10
13
26
New affordable inclusionary housing units approved
98
56
127
44
134
206
8
3
102
3
New households purchasing affordable homes through CDD
10
12
18
20
16
8
15
23
16
27
Public Works:
Number of CPS buildings with food scrap collection for composting (e)
13
14
18
18
18
14
—
13
13
13
Complete planting requests within 1 year (percent of requests)
80 %
70 %
68 %
69 %
90 %
100 %
100 %
100 %
97 %
100 %
Water:
Meters replaced
327
427
438
304
222
375
383
450
382
211
Number of fire hydrants replaced
66
15
15
85
56
66
28
54
60
8
Human Services:
ADA trainings, technical assistance sessions, and disability awareness trainings provided to City staff and other public entities
200
200
196
215
215
202
290
360
350
450
Number of clients served in youth and family services programs (d)
2,600
2,695
2,610
2,616
2,670
n/a
1,443
1,621
1,801
1,861
Number of clients served through domestic violence and abuse prevention programs
68
70
68
55
64
52
50
90
83
65
Number of clients served through homelessness prevention/service programs (g)
3,597
3,500
3,500
3,750
3,900
3,025
1,850
2,630
3,086
3,321
Number of students served at Community Learning Center
890
900
840
840
830
776
715
800
760
775
Number of clients receiving case management and information and referral services through elderly services (d)
3,800
3,900
3,700
3,900
3,800
n/a
2,745
4,100
4,600
4,700
Number of families placed in housing Multi-Service Center
35
37
25
26
20
60
60
55
45
40
Number of residents served through the Cambridge Employment Program (CEP)
240
250
245
275
240
163
250
266
355
420
Number of youth recreation and swimming classes/participants (b)
141
136
1,145
1,180
850
—
418
1,600
2,200
3,377
Number of books distributed to children, families, and staff
9,450
9,550
9,000
9,400
9,300
6,002
7,888
9,250
8,900
9,700
Number of parents participating in Baby University and Alumni Association activities (d) (f)
161
159
130
135
130
n/a
20
26
25
26
Number of families participating in Center for Families programming
715
725
750
725
700
518
675
700
750
800
Number of children served in summer camps
1,050
1,070
1,153
1,083
1,052
700
800
855
898
943
Number of teens enrolled in school year programming
500
500
500
500
400
200
300
300
300
182
Number of teens involved in summer programming (c)
378
375
1,475
1,475
1,500
700
900
900
1,000
1,067
119
(Continued)
CITY OF CAMBRIDGE, MASSACHUSETTS
Operating Indicators by Function/Program
Last Ten Fiscal Years
Function/program
2016
2017
2018
2019
2020
2021
2022
2023
2024
2025
Library:
Check-outs
1,249,878
1,218,788
1,200,835
1,683,119
1,393,407
656,993
1,709,304
1,750,051
1,805,299
1,987,469
Select, purchase, and catalog new acquisitions for library collection
50,427
48,520
52,326
56,769
29,756
53,858
51,784
54,315
53,642
50,862
Number of items in collection
374,290
391,263
330,863
416,458
449,097
502,181
510,637
521,075
537,053
367,097
Provide a welcoming environment for all visitors at Main Library
592,377
556,198
565,422
553,623
379,975
28,872
358,042
423,083
450,205
459,779
Number of visitors to the branches
368,046
348,002
340,668
418,716
308,324
8,555
307,077
436,293
513,686
549,597
Education:
Total enrollment
6,607
6,794
7,072
7,052
7,091
6,678
6,612
6,627
6,915
7,027
Note:
(a) Beginning in FY19 this indicator was revised for more accurate measure
(b) Beginning in FY18 this measurement was changed from the number of classes to the number of participants
(c) Beginning in FY18 this measurement includes the Mayor’s Program
(d) Due to the pandemic, in FY21 these indicators were calculated differently and would not be an accurate benchmark in relation to
prior years, therefore were not included in this chart.
(e) In FY22, due to operational issues related to COVID-19, the School Department did not offer any food scrap collection for composting.
This practice resumed in FY23.
(f) Beginning in FY22 this measurement includes only parents participating. It does not include Alumni Association activities.
(g) Beginning in FY22 the calculation method of this measurement was changed.
(h) Beginning in FY24 the older homes rehabilitated for new buyers is no longer included in the count
Source: Budget Department
See accompanying independent auditors’ report.
120
CITY OF CAMBRIDGE, MASSACHUSETTS
Capital Asset Statistics by Function/Program
Last Ten Fiscal Years
Function/program
2016
2017
2018
2019
2020
2021
2022
2023
2024
2025
Fire:
Fire stations
8
8
8
8
8
8
8
8
8
8
Emergency vehicles
31
31
33
33
32
30
32
40
40
40
Maintenance facility
1
1
1
1
1
1
1
1
1
1
Police:
Stations
1
1
1
1
1
1
1
1
1
1
Patrol units
80
80
80
80
80
80
80
80
80
80
Traffic:
Garages
2
2
2
2
2
2
2
2
2
2
Public works:
Collection trucks
15
15
15
19
19
19
19
13
19
19
Streets (miles)
125
125
125
125
125
125
125
133
132
132
Electric:
Streetlights
7,279
7,257
7,268
7,268
7,300
7,306
7,315
7,014
7,280
7,280
Traffic signals
188
180
181
187
191
192
200
185
216
225
Sewer:
Sanitary sewers (miles)
148
148
149
148
148
148
148
148
148
148
Storm sewers (miles)
97
97
97
97
97
98
97
96
97
97
Library:
Main library
1
1
1
1
1
1
1
1
1
1
Number of branches
6
6
6
6
6
6
6
6
6
6
Parks and recreation:
Acreage
497
497
497
497
497
497
503
503
503
505
Playgrounds
59
59
59
59
59
61
63
61
61
63
Baseball/softball diamonds
23
23
23
23
23
21
21
20
20
21
Soccer/football fields
10
10
10
10
10
10
10
10
10
11
Youth centers
5
5
5
5
5
5
5
5
5
5
Senior centers
2
2
2
2
2
2
2
2
2
2
Water:
Water treatment plant
1
1
1
1
1
1
1
1
1
1
Water mains (miles)
185
195
195
195
195
195
195
185
185
186
Fire hydrants
1,800
1,800
1,800
1,800
1,800
1,800
1,800
1,854
1,935
1,880
Storage capacity (gallons) (000)
32,000
32,000
32,000
32,000
32,000
32,000
32,000
32,000
32,000
32,000
Reservoirs (gallons) (000)
4,300,000
4,300,000
4,300,000
4,300,000
4,300,000
4,300,000
4,300,000
4,300,000
4,954,000
4,954,000
Education:
Elementary schools
12
12
12
12
12
12
12
12
12
12
High school
1
1
1
1
1
1
1
1
1
1
Source: Budget Department
See accompanying independent auditors’ report.
121
CITY OF CAMBRIDGE, MASSACHUSETTS
Annual Comprehensive Financial Report
Year ended June 30, 2025
Electronic Publishing
KPMG LLP
Paper
70 pound Finch
Covers and Dividers
80 pound coated
Printing – Laser Printing/Text
KPMG LLP
Printing – Covers and Dividers
KPMG LLP
Composing
KPMG LLP
Cover and Divider Design
KPMG LLP
122