2006 Town Warrant 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)

 

2006 BOS

BudCom

Dept

Recommend

Recommend

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

 

$9,447,087

$9,382,281

 

Status

OriginatorBoard of Selectmen
Board of Selectmen5-0-0
Budget Committee10-0-0
Town MeetingThe 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 Budget Committee 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 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

JANUARY 10, 2006

A PUBLIC HEARING WILL BE HELD AT SHERBURNE HALL, PELHAM MUNICIPAL COMPLEX, 6 VILLAGE GREEN, PELHAM, NH AT 7:15 P.M. ON JANUARY 10, 2006 TO HEAR THE PROPOSED 2006 BUDGET.  

Proposed 2006 Town Operating Budget

  20052006Requested 2006 BOSBOS BudComBudCom
SeriesDeptDefault DefaultBudgetRecommendReductionRecommendReduction
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$2,457$2,520$2,520$0$2,520$0
122Cable Department$56,527$57,141$63,788$62,048($1,740)$60,467($1,581)
900Cemetary$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
208Emergency Management$942$942$952$952$0$952$0
202Fire Department$1,094,019$1,231,240$1,279,695$1,256,278($23,417)$1,256,278$0
300Health Officer$4,100$4,100$4,250$4,250$0$4,250$0
302Health Services$42,920$42,920$44,965$44,965$0$44,965$0
400Highway Maintenance$833,353$796,949$861,454$841,310($20,144)$840,310($1,000)
600Human 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
Totals $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%