|
Town Government & Services:
Departments Home Page
Town Accountant
About Us
2008 Budget
2007 Budget
2006 Budget
|
|
Departments: Town Accountant
2007 Budget
| |
|
|
Advisory |
| |
Fiscal 2005 |
Fiscal 2006 |
Fiscal 2007 |
| |
Expended |
Appropriated |
Recommended |
| |
|
|
|
| GENERAL GOVERNMENT |
|
|
|
| |
|
|
|
| 122 SELECTMEN |
|
|
|
| Payroll |
296,565 |
340,229 |
362,958 |
| Expenses |
33,403 |
30,756 |
37,206 |
| Capital Outlay |
90,759 |
61,775 |
185,000 |
| Total |
420,727 |
432,760 |
585,164 |
| |
|
|
|
| 132 RESERVE FUND |
N/A |
410,000 |
420,250 |
| |
|
|
|
| 135 TOWN ACCOUNTANT |
|
|
|
| Payroll |
255,446 |
277,045 |
313,948 |
| Expenses |
36,857 |
35,890 |
58,590 |
| Capital Outlay |
39,249 |
50,000 |
57,000 |
| Audit |
34,000 |
38,000 |
38,000 |
| Information Technology |
67,063 |
67,365 |
74,380 |
| Total |
432,615 |
468,300 |
541,918 |
| |
|
|
|
| 141 ASSESSORS |
|
|
|
| Payroll |
224,306 |
239,090 |
251,224 |
| Expenses |
8,773 |
10,870 |
10,870 |
| Capital Outlay |
0 |
20,000 |
30,250 |
| Consulting |
10,216 |
7,500 |
7,500 |
| Map Maintenance |
0 |
4,000 |
6,000 |
| Total |
243,295 |
281,460 |
305,844 |
| |
|
|
|
| 145 TREASURER/COLLECTOR |
|
|
|
| Payroll |
223,230 |
243,107 |
235,575 |
| Expenses |
38,008 |
42,763 |
43,813 |
| Tax Titles |
5,264 |
7,500 |
10,000 |
| Total |
266,502 |
293,370 |
289,388 |
| |
|
|
|
| 151 LEGAL SERVICES |
195,643 |
140,000 |
140,000 |
| |
|
|
|
| 159 TOWN MEETINGS |
|
|
|
| Payroll |
3,326 |
2,692 |
2,692 |
| Expenses |
13,521 |
23,833 |
26,833 |
| Total |
16,847 |
26,525 |
29,525 |
| |
|
|
|
| 161 TOWN CLERK |
|
|
|
| Payroll |
130,777 |
138,434 |
145,920 |
| Expenses |
6,411 |
6,411 |
6,411 |
| Total |
137,188 |
144,845 |
152,331 |
| |
|
|
|
| 162 ELECTIONS |
|
|
|
| Payroll |
12,978 |
7,060 |
17,680 |
| Expenses |
12,320 |
10,020 |
14,820 |
| Capital Outlay |
0 |
0 |
44,450 |
| Total |
25,298 |
17,080 |
76,950 |
| |
|
|
|
| 171 CONSERVATION |
|
|
|
| Payroll |
105,887 |
121,159 |
145,612 |
| Expenses |
20,420 |
11,885 |
11,885 |
| Total |
126,307 |
133,044 |
157,497 |
| |
|
|
|
| 175 PLANNING BOARD |
|
|
|
| Payroll |
96,900 |
104,393 |
104,668 |
| Expenses |
7,253 |
9,145 |
12,145 |
| Total |
104,153 |
113,538 |
116,813 |
| |
|
|
|
| 176 BOARD OF APPEALS |
|
|
|
| Payroll |
75,129 |
80,433 |
70,269 |
| Expenses |
4,636 |
5,885 |
5,885 |
| Total |
79,765 |
86,318 |
76,154 |
| |
|
|
|
| 177 BARE COVE PARK |
|
|
|
| Payroll |
10,486 |
11,057 |
13,949 |
| Expenses |
5,778 |
4,440 |
5,760 |
| Total |
16,264 |
15,497 |
19,709 |
| |
|
|
|
| 191 HERSEY HOUSE |
|
|
|
| Expenses |
4,513 |
4,522 |
7,123 |
| Total |
4,513 |
4,522 |
7,123 |
| |
|
|
|
| 192 TOWN HALL |
|
|
|
| Payroll |
133,960 |
140,011 |
148,440 |
| Expenses |
320,386 |
305,446 |
397,004 |
| Capital Outlay ($150,000 from available reserves) |
18,853 |
25,000 |
150,200 |
| Total |
473,199 |
470,457 |
695,644 |
| |
|
|
|
| 193 GRAND ARMY MEMORIAL HALL |
5,296 |
6,765 |
11,971 |
| |
|
|
|
| TOTAL GENERAL GOVERNMENT |
2,547,612 |
3,044,481 |
3,626,281 |
| |
|
|
|
| PUBLIC SAFETY |
|
|
|
| |
|
|
|
| 210 POLICE DEPARTMENT |
|
|
|
| Payroll (Overtime $310,339) |
3,323,806 |
3,323,734 |
3,752,202 |
| Expenses |
223,945 |
255,983 |
295,775 |
| Capital Outlay ($275,000 from available reserves) |
169,439 |
216,359 |
279,500 |
| Total |
3,717,190 |
3,796,076 |
4,327,477 |
| |
|
|
|
| 220 FIRE DEPARTMENT |
|
|
|
| Payroll (Overtime $259,000) |
3,233,986 |
3,617,200 |
3,684,377 |
| Expenses |
215,868 |
245,380 |
273,760 |
| Capital Outlay ($215,000 from available reserves) |
217,573 |
412,500 |
219,500 |
| Total |
3,667,427 |
4,275,080 |
4,177,637 |
| |
|
|
|
| 230 DISPATCH SERVICES |
|
|
|
| Payroll (Overtime $58,457) |
386,119 |
425,243 |
446,846 |
| Expenses |
6,979 |
5,600 |
5,600 |
| Total |
393,098 |
430,843 |
452,446 |
| |
|
|
|
| 241 BUILDING COMMISSIONER |
|
|
|
| Payroll |
181,392 |
205,368 |
211,943 |
| Expenses |
6,892 |
6,995 |
7,325 |
| Total |
188,284 |
212,363 |
219,268 |
| |
|
|
|
| 244 WEIGHTS AND MEASURES |
|
|
|
| Payroll |
9,067 |
9,476 |
9,666 |
| Expenses |
986 |
1,072 |
1,072 |
| Total |
10,053 |
10,548 |
10,738 |
| |
|
|
|
| 291 EMERGENCY MANAGEMENT |
|
|
|
| Payroll |
5,202 |
5,306 |
5,520 |
| Expenses |
2,424 |
3,193 |
3,193 |
| Total |
7,626 |
8,499 |
8,713 |
| |
|
|
|
| 292 ANIMAL CONTROL |
|
|
|
| Payroll |
46,205 |
48,328 |
49,904 |
| Expenses |
4,423 |
9,950 |
9,950 |
| Total |
0 |
58,278 |
59,854 |
| |
50,628 |
|
|
| 295 HARBORMASTER |
|
|
|
| Payroll |
76,372 |
78,722 |
105,016 |
| Expenses |
21,110 |
26,350 |
33,630 |
| Total |
97,482 |
105,072 |
138,646 |
| |
|
|
|
| 299 PUBLIC SAFETY UTILITIES |
|
|
|
| Emergency Water |
287,735 |
297,300 |
297,300 |
| Street Lighting |
140,611 |
145,000 |
140,000 |
| Total |
428,346 |
442,300 |
437,300 |
| |
|
|
|
| TOTAL PUBLIC SAFETY |
8,560,134 |
9,339,059 |
9,832,079 |
|
|
|
|
| EDUCATION |
|
|
|
| |
|
|
|
| 300 SCHOOL DEPARTMENT |
|
|
|
| Payroll |
21,985,644 |
23,831,867 |
25,448,626 |
| Expenses |
| |