Loading...
The URL can be used to link to this page
Your browser does not support the video tag.
Home
My WebLink
About
Proposed Changes
Proposed Changes to Preliminary 2014 Budget Appropriations Action Dept Appropriation Description A B DB MS SR SR SS2 Total Fund Cellular Service Engineering 552.8120.4.200.100 Cellular Service - - - - - 1,250 1,250 Transfer to Cellular Service Engineering S52.8120.4.400.300 System Mainenance/Repair - - - - - (1,250) (1,250) Retirement System Accounting A.9010.8.000.000 ERS Retirement System (30,000) (7,000) (9,000) - - - (46,000) Move settlement provision Accounting A.9010.8.000.000 ERS Retirement System 89,500 17,200 39,800 - 18,300 - 164,800 Retirement System Accounting A.9015.8.000.000 PFRS Retirement System 47,000 - - - - - 47,000 Maintain 2013 Stipend Landmarks A.7520.1.200.100 PT Personal Services (1,000) - - - - - (1,000) Reduce settlement provision Justice A.1110.1.100.100 FT Personal Services (5,100) - - - - - (5,100) Reduce settlement provision Justice A.11101.100.200 PT Personal Services (300) - - - - - (300) Reduce settlement provision Accounting A.1310.1.100.100 FT Personal Services (900) - - - - - (900) Reduce settlement provision Tax Receiver A.1330.1.300.100 Seasonal Personal Services (1,200) - - - - - (1,200) Reduce settlement provision Assessors A.1355.1.100.100 FT Personal Services (2,900) - - - - - (2,900) Reduce settlement provision Town Clerk A.1410.1.100.100 FT Personal Services (2,200) - - - - - (2,200) Reduce settlement provision Engineering A.1440.1. 100.100 FT Personal Services (3,100) - - - - - (3,100) Reduce settlement provision Records A.1460.1.100.100 FT Personal Services (1,400) - - - - - (1,400) Reduce settlement provision Records AA460.1.200.100 PT Personal Services (400) - - - - - (400) Reduce settlement provision DPW Admin A1490.1100.100 FT Personal Services (1,000) - - - - - (1,000) Reduce settlement provision DPW Admin A.1490.1.200.100 PT Personal Services (500) - - - - - (500) Reduce settlement provision Buildings A.1620.1.300.100 FT Personal Services (13,900) - - - - - (13,900) Reduce settlement provision Buildings A.1620.1.200.300 PT Personal Services (600) - - - - - (600) Reduce settlement provision IT A. 1680. 1. 100. 100 FT Personal Services (1,700) - - - - - (1,700) Reduce settlement provision Land Mgt A.1989.1.100.100 FT Personal Services (1,900) - - - - - (1,900) Reduce settlement provision PSD A.3020.1.100.100 FT Personal Services (15,000) - - - - - (15,000) Reduce settlement provision Police A.3120.1.100.100 FT Personal Services (2,900) - - - - - (2,900) Reduce settlement provision Police A.3120.1.200.100 PT Personal Services (1,400) - - - - - (1,400) Reduce settlement provision Police A.3120.1.300.100 Seasonal Personal Services (3,800) - - - - - (3,800) Reduce settlement provision Bay Const A.3130.1.100.100 FT Personal Services (3,900) - - - - - (3,900) Reduce settlement provision Hwy Admin A.5010.1.100.100 FT Personal Services (2,100) - - - - - (2,100) Reduce settlement provision Street Lights A.5182.1.100.100 FT Personal Services (1,200) - - - - - (1,200) Reduce settlement provision Aging A.67711.100.100 FT Personal Services (13,100) - - - - - (13,100) Reduce settlement provision Aging A.6772.1.200.100 PT Personal Services (4,000) - - - - - (4,000) Reduce settlement provision Recreation A.7020.1.100.100 FT Personal Services (1,300) - - - - - (1,300) Reduce settlement provision Recreation A.7020.1.200.100 PT Personal Services (200) - - - - - (200) Reduce settlement provision Trustees A.8090.1.100.100 FT Personal Services (1,800) - - - - - (1,800) Reduce settlement provision CD A.8660.1.100.100 FT Personal Services (1,700) - - - - - (1,700) Reduce settlement provision Building 8.3620.1.100.100 FT Personal Services - (7,300) - - - - (7,300) Reduce settlement provision Building B.3620.1.200.100 PT Personal Services - (2,000) - - - - (2,000) Reduce settlement provision Zoning 8.8010.1.100.100 FT Personal Services - (1,000) - - - - (1,000) Reduce settlement provision Zoning 8.8010.1.200.100 PT Personal Services - (600) - - - - (600) Reduce settlement provision Planning 8.8020.1.100.100 FT Personal Services - (6,300) - - - - (6,300) Reduce settlement provision Gen Repairs D8.5110.1.100.100 FT Personal Services - - (33,000) - - - (33,000) Reduce settlement provision Gen Repairs DB.5110.1.200.100 PT Personal Services - - (200) - - - (200) Page 1 of 2 Proposed Changes to Preliminary 2014 Budget Appropriations Action Dept Appropriaition Description A B DB MS SR SR S52 Total Reduce settlement provision Machinery DB.5130.1.100. 100 FT Personal Services - - (6,600) - - - (6,600) Reduce settlement provision SW Admin SR.1490.1.100.100 FT Personal Services - - - - (1,200) - (1,200) Reduce settlement provision Solid Waste SR.8160.1.100.100 FT Personal Services - - - - (16,200) - (16,200) Reduce settlement provision Solid Waste SR.8160.1.200.100 PT Personal Services - - - - (900) - (900) Stay in self-funded Plan Accounting A.9060.8.000.000 Medical Insurance (2,068,000) - - - - - (2,068,000) Stay in self-funded Plan Accounting 6.9060.8.000.000 Medical Insurance - (272,000) - - - - - (272,000) Stay in self-funded Plan Accounting DB.9060.8.000.000 Medical Insurance - - (991,000) - - - - (991,000) Stay in self-funded Plan Accounting SR.9060.8.000.000 Medical Insurance - - - - - (274,000) - (274,000) Stay in self-funded Plan Accounting A.9901.9.000.000 Transfer to Health Plan 2,144,108 - - - - - - 2,144,108 Stay in self-funded Plan Accounting 6.9901.9.000.000 Transfer to Health Plan - 278,663 - - - - - 278,663 Stay in self-funded Plan Accounting DB.9901.9.000.000 Transfer to Health Plan - - 1,066,986 - - - 1,066,986 Stay in self-funded Plan Accounting SR.9901.9.000.000 Transfer to Health Plan - - - - - 272,624 - 272,624 Stay in self-funded Plan Accounting MS.1910.4.000.000 Insurance - - - 450,672 - - - 450,672 Stay in self-funded Plan Accounting MS.1989.4.000.000 Medicare Reimbursement - - - 100,000 - - - 100,000 Stay in self-funded Plan Accounting M5.8686.4.000.000 Plan Administration - - - 36,824 - - - 36,824 Stay in self-funded Plan Accounting MS.8686.4.000.100 Medicare D Administration - - - 11,000 - - - 11,000 Stay in self-funded Plan Accounting MS.9060.8.000.000 Medical Insurance - - - 3,150,000 - - - 3,150,000 Totals 92,108 (337) 66,986 3,748,496 - (1,376) - 3,905,877 Revenues Action Dept Revenue Description A B DB MS SR SR S52 Total Decrease Sewer Rents Engineering SS2.2130.00 - - - - - - (4,950) (4,950) Increase Appropriated FB Engineering 552.5990.00 - - - - - - 4,950 4,950 Increase Revenue Accounting A.3005.00 Mortgage Tax 100,000 - - - - - 100,000 Stay in self-funded Plan Accounting MS.2401.00 Interest 8, Earnings - - - 6,000 - - - 6,000 Stay in self-funded Plan Accounting MS.2700.00 Medicare D Reimbursements - - - 55,000 - - - 55,000 Stay in self-funded Plan Accounting M5.2709.00 Retiree/COBRA Contributions - - - 17,255 - - - 17,255 Stay in self funded Plan Accounting M5.2709.20 Employee Contributions - - - 132,860 - - - 132,860 Stay in self-funded Plan Accounting MS.5031.00 Interfund Transfers - - - 3,762,381 - - - 3,762,381 Totals 100,000 - - 3,973,496 - - - 4,073,496 Appropriated Fund Balance Action Dept Revenue Description A B DB MS SR SR SS2 Total Stay in self-funded Plan Accounting MS.5990.00 Appropriated Fund Balance - - - (225,000) - - - (225,000) Totals - - - (225,000) - - - (225,000) Page 2 of 2