Article 9

Shall the Town vote to raise and appropriate as an operating budget, not including appropriations by special warrant articles and other appropriations voted separately, the amounts set forth on the budget posted with the warrant or as amended by vote of the first session, for the purposes set forth herein, totaling $9,381,494? Should this article be defeated, the default budget shall be $9,012,352, which is the same as last year, with certain adjustments required by previous action of the Town or by law; or the governing body may hold one special meeting in accordance with RSA 40:13, X and XVI, to take up the issue of a revised operating budget only. ($9,447,087 approved by Selectmen) ($9,381,494 approved by Budget Committee)

Budget


2006 BOS BudCom 
DeptRecommendRecommend
Assessor$91,157$91,157
Board of Adjustment$3,466$3,466
Budget Committee$2,520$2,520
Cable Department$62,048$60,467
Cemetery$120,913$119,113
Conservation Committee$12,670$7,670
Debt Service Interest$302,240$302,240
Debt Service Principal$433,294$433,294
Elections$21,459$21,459
Emergency Management$952$952
Fire Department$1,256,278$1,256,278
Health Officer$4,250$4,250
Health Services$44,965$44,965
Highway Maintenance$841,310$840,310
Human Services$45,875$40,025
Insurance$1,231,706$1,231,706
Legal$90,000$85,000
Library$227,330$225,223
Parks & Recreation$364,406$364,406
Planning Board$14,981$14,981
Planning Dept$214,419$208,849
Police Department$2,089,038$2,089,038
Retirement$415,878$415,878
Selectmen Expenses$358,193$323,193
Senior Center$65,924$65,924
Tax Collector$85,469$85,469
Town Buildings$387,188$384,588
Town Celebrations$8,500$8,500
Town Clerk$94,469$94,469
Transfer$548,639$548,639
Treasurer$7,500$7,415
Trust Funds$50$50
Totals$9,447,087$9,382,281


Status

  • Originator: Board of Selectmen
  • Board of Selectmen: 5-0-0
  • Budget Committee: 10-0-0
  • Town Meeting: The legislative body present at the Deliberative Session approved an amendment to increase the Planning Department's budget by $787 to fund a recording secretary for the CIP Committee.

Voter's Guide Explanation

This Warrant provides the Board of Selectmen and the Budget Committee's recommended town operating budget for 2006. Also included, in accordance with state regulations, is the compliant default budget, which would be in effect should the electorate reject the recommended budget. Review of the recommended 2006 budget versus the 2005 operating budget shows a net increase of 9.5%. Included in this growth are approximately 5.2% of contractual obligations resulting from existing contracts.

The remaining 4.3% represents some restoration of services and supplies deferred or omitted from the default budget passed by the voters last March 2005 and some effects of inflation on services and supplies, most notably fuel for all departments and raw materials required for highway maintenance.

As the review shows, the Board of Selectmen effected $166,504 in cuts from the requested budget, and the Budget Committee reduced the budget further by $64,806, all of which represents a total of $231,310 or a 2.4% reduction from departmental requests.

Voter approval of the recommended budget will enable the town to provide services and supplies consistent with voter expectations, as well as satisfy public safety considerations.

Backup Data

Notice

Public Hearing

2006 Budget Meeting on January 10, 2006

A Public Hearing Will Be Held at Sherburne Hall, Pelham Municipal Complex, 6 Village Green, Pelham, Nh at 7:15 Pm. On January 10, 2006, to Hear the Proposed 2006 Budget.

Proposed 2006 Town Operating Budget



2005 2006 Requested2006 BOS BOS BudCom BudCom 
Series DeptDefaultDefaultBudgetRecommendReductionRecommendReduction
113Assessor$505,742$59,238$98,157$91,157($7,000)$91,157$0
204Board of Adjustment$3,185$3,466$3,466$3,466$0$3,466$0
105Budget Committee$2,457$2,520$2,520$2,520$0$2,520$0
122Cable Department$56,527$57,141$63,788$62,048($1,740)$60,467($1,581)
900Cemetery$104,051$107,972$120,913$120,913$0$119,113($1,800)
108Conservation Committee$9,659$9,659$14,270$12,670($1,600)$7,670($5,000)
1001Debt Service Interest$212,190$302,240$302,240$302,240$0$302,240$0
1002Debt Service Principal$303,500$433,294$433,294$433,294$0$433,294$0
110Elections$22,750$23,509$21,459$21,459$0$21,459$0
208208 Emergency Management$942$942$952$952$0$952$0
202202 Fire Department$1,094,019$1,231,240$1,279,695$1,256,278($23,417)$1,256,278$0
300300 Health Officer$4,100$4,100$4,250$4,250$0$4,250$0
302302 Health Services$42,920$42,920$44,965$44,965$0$44,965$0
400400 Highway Maintenance$833,353$796,949$861,454$841,310($20,144)$840,310($1,000)
600600 Human Services$30,025$30,025$50,875$45,875($5,000)$40,025($5,850)
206Insurance$1,048,596$1,231,706$1,246,306$1,231,706($14,600)$1,231,706$0
207Legal$75,000$75,000$85,000$90,000$5,000$85,000($5,000)
500Library$218,211$218,211$227,330$227,330$0$225,223($2,107)
800Parks & Recreation$274,753$280,507$364,406$364,406$0$364,406$0
205Planning Board$13,720$13,981$14,981$14,981$0$14,981$0
106Planning Dept$189,689$195,231$214,619$214,419($200)$208,849($5,570)
200Police Department$1,761,226$1,981,677$2,185,776$2,089,038($96,738)$2,089,038$0
114Retirement$331,239$415,248$415,248$415,878$630$415,878$0
101Selectmen Expenses$293,681$317,080$358,193$358,193$0$323,193($35,000)
803Senior Center$62,952$64,856$66,074$65,924($150)$65,924$0
103Tax Collector$68,886$72,059$85,469$85,469$0$85,469$0
112Town Buildings$360,210$362,210$388,188$387,188($1,000)$384,588($2,600)
700Town Celebrations$7,030$7,030$9,045$8,500($545)$8,500$0
102Town Clerk$96,665$106,781$94,469$94,469$0$94,469$0
304Transfer$531,529$558,028$548,639$548,639$0$548,639$0
104Treasurer$7,500$7,500$7,500$7,500$0$7,415($85)
107Trust Funds$95$95$50$50$0$50$0
TotalsN/A$8,566,402$9,012,352$9,613,591$9,447,087($166,504)$9,382,281($65,593)

Growth
5.2%12.2%10.3%-1.7%9.5%-0.7%