Академический Документы
Профессиональный Документы
Культура Документы
ADMINISTRATIVE OFFICER
SALARIES $ 62,430.16 $ 64,303.00 $ 66,292.36 67,886.00 $ 68,735.00
EXPENSES $ 47.95 $ 150.00 $ 80.83 150.00 $ 150.00
OEPARTMENTTOTAL $ 62,478.11 $ 64,453.00 $ 66,373.19 68,036.00 $ 62,885.00
ASSESSOR
SALARIES $ 87,819.04 $ 90,551.00 $ 93,291.13 92,299.00 $ 93,409.00
EXPENSES $ 8,852.86 $ 13,650.00 $ 5,112.34 13,800.00 $ 13,800.00
DEPARTMENT TOTAL $ 96,671.90 $ 104,201.00 $ 98,403,47 106,099.00 $ 107,209.00
AUDITOR
SALARIES $ 89,993.80 $ 92,694.00 $ 95,561.05 94,625.00 $ 95,808.00
EXPENSES $ 90.00 $ 100.00 $ 90.00 100.00 $ 100.00
DEPARTMENT TOTAL $ 90,083.80 $ 92,794.00 $ 95,651.05 94,725.00 $ 95,908.00
BOARD OF APPEALS
EXPENSES $ 1,517.06 $ 1,600.00 $ 1,508.09 1,600.00 $ 1,600.00
DEPARTMENT TOTAL $ 1,517.06 $ 1,600.00 $ 1,508.09 1,600.00 $ 1,600.00
CITY CLERK
SALARIES $ 120,441.20 $ 92,223.00 $ 95,467.00 94,077.00 $ 95,253.00
EXPENSES $ 1,110.00 $ 1,510.00 $ 1,360.00 1,510.00 $ 1,510.00
DEPARTMENT TOTAL $ 121,551.20 $ 93,733.00 $ 96,827.00 95,587.00 $ 96,763.00
CITY COUNCIL
SALARIES $ 27,600.00 $ 27,600.00 $ 27,600.00 27,600.00 $ 27,600.00
EXPENSES $ 6,184.55 $ 9,100.00 $ 6,090.90 8,420.00 $ 8,420.00
DEPARTMENT TOTAL $ 33,784.55 $ 36,700.00 $ 33,690.90 36,020.00 $ 36,020.00
PURCHASING
SALARIES $ 39,668.98 $ 40,894.00 $ 42,221.66 41,715.00 $ 42,236.00
EXPENSES $ 2,687.77 $ 1,500.00 $ 3,665.12 1,500.00 $ 5,000.00
DEPARTMENT TOTAL $ 42,356.75 $ 42,394.00 $ 45,886.78 43,215.00 $ 47,236.00
LAW DEPARTMENT
SALARIES $ 35,833.33 $ 39,000.00 $ 39,000.00 46,000.00 $ 46,000.00
EXPENSES $ 693.89 $ 2,000.00 $ 200.00 2,000.00 $ 2,000.00
DEPARTMENT TOTAL $ 36,527.22 $ 41,000.00 $ 39,200.00 48,000.00 $ 48,000.00
LICENSE COMMISSION
SALARIES $ 1,583.00 $ 2,000.00 $ 1,507.37 2,000.00 $ 2,000.00
EXPENSES $ 1,716.46 $ 2,000.00 $ 1,289.13 2,000.00 $ 2,000.00
DEPARTMENT TOTAL $ 3,299.46 $ 4,000.00 $ 2,796.50 4,000.00 $ 4,000.00
MAYOR
SALARIES $ 127,480.86 $ 129,421.00 $ 132,766.00 131,472.00 $ 133,116.00
EXPENSES $ 2,861.00 $ 3,000.00 $ 790,670.00 3,000.00 $ 3,500.00
DEPARTMENT TOTAL $ 130,341.86 $ 132,421.00 $ 923,436.00 134,472.00 $ 136,616.00
Page 1 of 24
4/7/2017 SUMMARY EXPANDED
City of North Adams
FY18 Amounts to be Raised and Appropriated DRAFT
FY15 ACTUAL FY16 ADOPTED FY16 ACTUAL FY17 ADOPTED FY18 PROPOSED
MIS (INFORMATION SYSTEMS)
SALARIES $ 79,435.16 $ 76,842.00 $ 79,218.98 118,387.00 $ 139,367.00
EXPENSES $ 146,931.59 $ 190,051.00 $ 118,362.96 155,949.00 $ 142,764.00
DEPARTMENT TOTAL $ 226,366.75 $ 266,893.00 S 197,581.94 274,336.00 S 282,131.00
PLANNING BOARD
EXPENSES $ 5,265.27 $ 4,200.00 $ 5,524.22 5,200.00 $ 5,200.00
DEPARTMENT TOTAL $ 5,265.27 $ 4,200.00 $ 5,524.22 5,200.00 $ 5,200.00
VITAL STATISTICS
EXPENSES $ 656.10 $ 1,000.00 $ 414.19 1,000.00 $ 1,000.00
DEPARTMENTTOTAL $ 656.10 $ 1,000.00 $ 414.19 1,000.00 $ 1,000.00
TOTAL FOR GENERAL GOVERNMENT $ 1,154,196.32 $ 1,211,434.00 $ 1,931,122.18 1,239,936.00 $ 1,262,119.00
2. PUBLIC SAFETY
PUBLIC SAFETY
SALARIES $ 63,205.44 $ 65,970.00 $ 69,851.55 70,868.00 $ 71,754.00
EXPENSES $ 4,555.49 $ 6,050.00 $ 5,928.55 6,050.00 $ 6,050.00
DEPARTMENT TOTAL $ 67,760.93 $ 72,020.00 $ 75,780.10 76,918.00 $ 77,804.00
BUILDING INSPECTOR
SALARIES $ 122,337.70 $ 150,737.00 $ 154,952.30 193,123.00 $ 235,968.00
EXPENSES $ 4,609.88 $ 2,000.00 $ 4,426.03 2,000.00 $ 2,000.00
DEPARTMENTTOTAL $ 126,947.58 $ 152,737.00 $ 159,378.33 195,123.00 $ 237,968.00
ANIMAL CONTROL
SALARIES $ 27,189.00 $ 28,005.00 $ 29,014.62 28,710.00 $ 29,069.00
EXPENSES $ 6,283.01 $ 6,585.00 $ 7,795.51 6,885.00 $ 9,585.00
DEPARTMENT TOTAL $ 34,072.01 $ 34,590.00 $ 36,810,19 35,595.00 $ 38,654.00
FIRE
SALARIES $ 1,477,638.40 $ 1,486,281.00 $ 1,564,677.73 1,521,245.00 $ 1,610,514.00
EXPENSES $ 64,471.23 $ 67,900.00 $ 90,720.41 72,900.00 $ 71,520.00
DEPARTMENT TOTAL $ 1,542,109.63 $ 1,554,181.00 $ 1,655,398.14 1,654,145.00 $ 1,682,034.00
Page 2 of 24
/7/2017 SUMMARY EXPANDED
City of North Adams
FY18 Amounts to be Raised and Appropriated
FY15 ACTUAL FY16 ADOPTED FY16 ACTUAL FY17 ADOPTED FY18 PROPOSED
HEALTH INSPECTION SERVICES
SALARIES $ 172,402.49 $ 154,375.00 $ 155,240.01 146,988.00 $ 135,283.00
EXPENSES $ 3,654.09 $ 3,000.00 $ 4,109.42 3,000.00 $ 5,400.00
LABORATORY SUPPLIES $ - $ 1,000.00 $ - 1,000.00 $ 1,000.00
RELOCATION $ - $ 500.00 $ - 500.00 $ 500.00
SAFE WATER DRINKING ACT $ 15,301.00 $ 8,000.00 $ 16,307.00 18,000.00 $ 20,000.00
TRANSFER STATION $ 1,005,348.09 $ 1,016,490.00 $ 653,062.29 635,290.00 $ 398,399.00
TUBERCULOSIS $ - $ 200.00 $ - 200.00 $ 200.00
VISITING NURSES $ 8,075.00 $ 8,075.00 $ 8,479.00 8,075.00 $ 8,075.00
DEPARTMENT TOTAL $ 1,204,780.67 $ 1,191,640.00 $ 837,197.72 813,053.00 $ 568,857.00
POLICE
SALARIES $ 1,561,532.90 $ 1,611,326.00 $ 1,691,847.50 1,856,396.00 $ 1,843,429.00
EXPENSES $ 115,557.84 $ 117,600.00 $ 117,742.51 118,100.00 $ 123,350.00
DEPARTMENT TOTAL $ 1,677,090.74 $ 1,728,986.00 $ 1,809,590.01 1,974,496.00 $ 1,966,779.00
WEIGHTS/MEASURES INSPECTOR
SALARIES $ 6,417.01 $ 5,000.00 $ 8,421,39 5,000.00 $ -
EXPENSES $ - $ - $ - - $ -
3. PUBLIC SERVICES
SALARIES $ 242,990.94 $ 265,800.00 $ 266,641.35 269,333.00 $ 272,700.00
EXPENSES $ - $ - $ - - $ -
AIRPORT
SALARIES $ 6,000.00 $ 6,000.00 $ 6,018.46 6,000.00 $ 6,000.00
EXPENSES $ 10,747.90 $ 14,450.00 $ 10,096.60 14,350.00 $ 14,350.00
DEPARTMENT TOTAL $ 16,747.90 $ 20,450.00 $ 16,115.06 20,350.00 $ 20,350.00
CEMETERY
SALARIES $ 94,330.94 $ 85,066.00 $ 88,223.13 107,067.00 $ 109,646.00
EXPENSES $ 15,069.93 $ 11,200.00 $ 22,422.41 12,950,00 $ 12,950.00
DEPARTMENT TOTAL $ 109,400.87 $ 96,266.00 $ 110,645.54 120,017.00 $ 122,596.00
COUNCIL ON AGING
SALARIES $ 92,332.20 $ 106,589.00 $ 122,980.69 107,506.00 $ 116,350.00
EXPENSES $ 2,964.42 $ 3,100.00 $ 1,505.80 3,600.00 $ 4,300.00
DEPARTMENT TOTAL $ 95,296.62 $ 109,689.00 $ 124,486.49 111,106.00 $ 120,650.00
ENGINEERING
SALARIES $ - $ - $ 200.00 - $ -
HIGHWAYS
SALARIES $ 770,376.03 $ 709,004.00 $ 654,691.45 717,818.00 $ 688,200.00
EXPENSES $ 184,003.56 $ 164,000.00 $ 174,334.06 165,050.00 $ 175,050.00
SNOW & ICE $ 302,058.12 $ 175,000.00 $ 198,522.33 175,000.00 $ 175,000.00
DEPARTMENT TOTAL $ 1,256,437.71 $ 1,048,004.00 $ 1,027,547.84 1,057,868.00 $ 1,038,250.00
LIBRARY
SALARIES $ 219,710.46 $ 235,742.00 $ 245,642.19 249,253.00 $ 253,971.00
EXPENSES $ 62,108.05 $ 69,972.00 $ 66,926.85 73,100.00 $ 80,800,00
DEPARTMENT TOTAL $ 281,818.51 $ 305,714.00 $ 312,569.04 322,353.00 $ 334,771.00
WINDSOR LAKE
SALARIES $ 20,058.77 $ 21,453.00 $ 23,199.21 23,000.00 $ 23,288.00
EXPENSES $ 13,891.48 $ 9,600.00 $ 20,482.85 9,600.00 $ 12,600.00
DEPARTMENT TOTAL $ 33,950.25 $ 31,053.00 $ 43,682.06 32,600.00 $ 35,888.00
VETERANS SERVICES
SALARIES $ 60,858.81 $ 73,294.00 $ 74,750.17 74,768.00 $ 78,047.00
EXPENSES $ 3,837.20 $ 4,400.00 $ 4,385.00 4,400.00 $ 4,400.00
VETERANS BENEFITS $ 604,830.42 $ 650,000.00 $ 597,886.13 600,000.00 $ 600,000.00
DEPARTMENT TOTAL $ 669,526.43 $ 727,694.00 $ 677,021.30 679,168.00 $ 682,447.00
4. SCHOOL DEPARTMENT
SCHOOL DEPARTMENT
SALARIES $ 12,165,676.50 $ 12,353,896.00 $ 12,222,792.23 12,579,454.00 $ 12,831,043.00
EXPENSES $ 3,691,540.57 $ 4,061,984.00 $ 3,500,995.06 4,164,744.00 $ 4,248,039.00
DEPARTMENT TOTAL $ 15,857,217.07 $ 16,415,880.00 $ 15,723,787.29 16,744,198.00 $ 17,079,082.00
5. PENSIONS
PENSIONS
POLICE & FIRE PENSIONS $ - $ - $ - - $ -
Page 4 of 24
4/7/2017 SUMMARY EXPANDED
City of North Adams
FY18 Amounts to be Raised and Appropriated
FY15 ACTUAL FY16 ADOPTED FY16 ACTUAL FY17 ADOPTED FY18 PROPOSED
6. UNCLASSIFIED
7. CAPITAL
CAPITAL
EXPENSES $ 1,075,815.69 $ 780,500.00 $ 820,310.72 760,000.00 $ 742,000.00
TOTAL FOR CAPITAL $ 1,075,815.69 $ 780,500.00 $ 820,310.72 760,000.00 $ 742,000.00
8. INTEREST
INTEREST
BOND ANTICIPATION $ 24,120.82 $ 3,167.00 $ 900.00 3,917.00 $ 36,227.00
INTEREST ON CITY DEBT $ 240,444.81 $ 508,963.00 $ 201,089.21 476,680.00 $ 377,307.00
TOTAL FOR INTEREST $ 264,565.63 $ 512,130.00 $ 201,989.21 480,597.00 $ 413,534.00
PageS of 24
4/7/2017 SUMMARY EXPANDED
City of North Adams
FY18 Amounts to be Raised and Appropriated
FY15 ACTUAL FY16 ADOPTED FY16 ACTUAL FY17 ADOPTED FY18 PROPOSED
9. DEBT
DEBT
RETIREMENT OF DEBT $ 1,374,005.52 $ 1,623,836.00 $ 1,957,329.04 1,680,293.00 $ 1,632,977.00
TOTAL FOR DEBT $ 1,374,005.52 $ 1,623,836.00 $ 1,957,329.04 1,680,293.00 $ 1,632,977.00
RECAPITULATION BY CATEGORY
ADMINISTRATIVE OFFICER
SALARIES
ADMINISTRATIVE OFFICER 534-B $ 62,430.16 $ 64,303.00 $ $
66,292.36 67,886.00 $ 68,735.00
TOTAL 62,430.16 64,303.00 66,292.36 67,886.00 68,735.00
EXPENSES
DUES AND SUBSCRIPTIONS $ 47.95 $ 150.00 $ $
80.83 150.00 $ 150.00
TOTAL 47.95 150.00 80.83 150.00 150.00
TOTAL FOR ADMINISTRATIVE OFFICER 62,478.11 64,453.00 66,373.19 68,036.00 68,885.00
ASSESSOR
SALARIES
ASSESSOR S-22A $ 48,989.20 $ 50,557.00 $ 52,080.60 $ 51,573.00 $ 52,218.00
OFFICE MANAGER 5-12 $ 35,277.84 $ 36,442.00 $ $
37,514.53 37,174.00 $ 37,639.00
CLERICAL PART TIME $ $ $ $
- - - - $ -
AUDITOR
SALARIES
CITY AUDITOR S-22A $ 49,084.88 $ 50,557.00 $ 52,120.58 $ 51,641.00 $ 52,287.00
ASSISTANT CITY AUDITOR S-17A $ 40,908.92 $ 42,137.00 $ $
43,440.47 42,984.00 $ 43,521.00
TOTAL 89,993.80 92,694.00 95,561.05 94,625.00 95,808.00
EXPENSES
OTHER FINANCING USES $ $ $ $
- - - - $ -
BOARD OF APPEALS
EXPENSES
SECRETARIAL/CLERICAL P1-24 $ 599.76 $ 600.00 $ 609.31 $ 600.00 $ 600.00
ADVERTISING $ 828.30 $ 1,000.00 $ $
898.78 1,000,00 $ 1,000.00
OFFICE SUPPLIES $ 89.00 $ - $ - $ -
CITY CLERK
SALARIES
CITY CLERK S-22A $ 48,828.06 $ 50,824.00 $ 52,496.14 $ 51,846.00 $ 52,494.00
ASSISTANT CITY CLERK S-17A $ 40,193.92 $ 41,399.00 $ 42,970.86 $ 42,231.00 $ 42,759.00
OFFICE CLERK S-4C $ 31,419.22 $ - $ - $ -
Page 7 of 24
6/7/2016
GENERAL GOVERNMENT
CITY OF NORTH ADAMS
FY18 DEPARTMENTAL APPROPRIATIONS
FY15 ACTUAL FY16 ADOPTED
DRAFT FY16 ACTUAL FY17 ADOPTED FY18 PROPOSED
EXPENSES
SECRETARIAL/CLERICAL $ 1,000.00 $ 1,200.00 $ 1,100.00 $ 1,200.00 $ 1,200.00
DUES & MEMBERSHIPS $ 110.00 $ 310.00 $ 260.00 $ 310.00 $ 310.00
TOTAL 1,110.00 1,510.00 1,360.00 1,510.00 1,510.00
TOTAL FOR CITY CLERK 121,551.20 93,733.00 96,827.00 95,587.00 96,763.00
CITY COUNCIL
SALARIES
CITY COUNCILORS $ 27,600.00 $ 27,600.00 $ 27,600.00 $ 27,600.00 $ 27,600.00
TOTAL 27,600.00 27,600.00 27,600.00 27,600.00 27,600.00
EXPENSES
DEED RECORDING & FILING $ - $ 100.00 $ 59.45 $ 100.00 $ 100.00
LEGAL NOTICES $ 1,864.55 $ 4,000.00 $ 1,711.45 $ 4,000.00 $ 4,000.00
EXPENSE ALLOWANCE $ 4,320.00 $ 5,000.00 $ 4,320.00 $ 4,320.00 $ 4,320.00
TOTAL 6,184.55 9,100.00 6,090.90 8,420.00 8,420.00
TOTAL FOR CITY COUNCIL 33,784.55 36,700.00 33,690.90 36,020.00 36,020.00
NEW MACHINES $ - $ - $ - $ - $ -
PURCHASING
SALARIES
DIRECTOR OF PURCHASING 5-32 $ 39,668.98 $ 40,894.00 $ 42,221.66 $ 41,715.00 $ 42,236.00
TOTAL 39,668.98 40,894.00 42,221.66 41,715.00 42,236.00
EXPENSES
ADVERTISING $ 2,687.77 $ 1,500.00 $ 3,065.12 $ 1,500.00 $ 5,000.00
DUES & MEMBERSHIPS $ - $ - $ 600.00 $ - $ -
LAW DEPARTMENT
SALARIES
SOLICITOR $ 34,833.37 $ 38,000.00 $ 38,000.04 $ 45,000.00 $ 45,000.00
SECRETARIAL P1-27 $ 999.96 $ 1,000.00 $ 999.96 $ 1,000.00 $ 1,000.00
TOTAL 35,833.33 39,000.00 39,000.00 46,000.00 46,000.00
EXPENSES
DEED RECORDING & FILING $ 693.89 $ 2,000.00 $ 200.00 $ 2,000.00 $ 2,000.00
TOTAL 693.89 2,000.00 200.00 2,000.00 2,000.00
TOTAL FOR LAW DEPARTMENT 36,527.22 41,000.00 39,200.00 48,000.00 48,000.00
Page 8 of 24
6/7/2016 GENERAL GOVERNMENT
CITY OF NORTH ADAMS
FY18 DEPARTMENTAL APPROPRIATIONS
FY15 ACTUAL FY16 ADOPTED
DRAFT FY16 ACTUAL FY17 ADOPTED FY18 PROPOSED
LICENSE COMMISSION
SALARIES
MEMBERS PT-23 $ 583.04 $ 1,000.00 $ 507.41 $ 1,000.00 $ 1,000.00
CHAIRMAN PT-27 $ 999.96 $ 1,000.00 $ 999.96 $ 1,000.00 $ 1,000.00
TOTAL 1,583.00 2,000.00 1,507.37 2,000.00 2,000.00
EXPENSES
SECRETARIAL/CLERICAL PT-25 $ 1,200.00 $ 1,200.00 $ 1,289.13 $ 1,200.00 $ 1,200.00
ADVERTISING $ 516.46 $ 800.00 $ - $ 800.00 $ 800.00
OFFICE SUPPLIES $ - $ - $ - $ - $
TOTAL 1,716.46 2,000.00 1,289.13 2,000.00 2,000.00
TOTAL FOR LICENSE COMMISSION 3,299.46 4,000.00 2,796.50 4,000.00 4,000.00
MAYOR
SALARIES
MAYOR $ 84,469.84 $ 84,470.00 $ 85,769.38 $ 84,470.00 $ 85,526.00
ADMINISTRATIVE ASSISTANT S-20A $ 43,011.02 $ 44,951.00 $ 46,996.62 $ 47,002.00 $ 47,590.00
TOTAL 127,480.86 129,421.00 132,766.00 131,472.00 133,116.00
EXPENSES
TRANSFER TO STABILIZATION $ - $ - $ 787,752.00 $ - $ -
OFFICE OF TOURISM
SALARIES
DIRECTOR 5-35 $ 24,344.28 $ 18,319.00 $ 19,448.48 $ 28,870.00 $ 29,231.00
TOTAL $ 24,344.28 $ 18,319.00 $ 19,448.48 $ 28,870.00 $ 29,231.00
EXPENSES
INTERN $ - $ 1,200.00 $ 550.00 $ 1,500.00 $ 1,500.00
PROMOTIONAL ACTIVITY $ 16,947.62 $ 21,500.00 $ 19,972.80 $ 21,500.00 $ 21,500.00
MISCELLANEOUS PURCHASED $ - $ - $ 1,193.00 $ - $ -
PLANNING BOARD
EXPENSES
SECRETARIAL/CLERICAL P1-25 $ 1,200.16 $ 1,200.00 $ 1,218.62 $ 1,200.00 $ 1,200.00
ADVERTISING $ 3,877.11 $ 3,000.00 $ 4,047.70 $ 4,000.00 $ 4,000.00
OFFICE SUPPLIES $ 188.00 $ - $ 257.90 $ - $ -
Page 9 of 24
6/7/2016 GENERAL GOVERNMENT
CITY OF NORTH ADAMS
FY18 DEPARTMENTAL APPROPRIATIONS
FY15 ACTUAL FY16 ADOPTED
DRAFT
FY16 ACTUAL FY17 ADOPTED FY18 PROPOSED
VITAL STATISTICS
EXPENSES
BOOK BINDING $ 656.10 $ 1,000.00 $ 414.19 $ 1,000.00 $ 1,000.00
PRINTING
OFFICE SUPPLIES
TOTAL 656.10 1,000.00 414.19 1,000.00 1,000.00
TOTAL FOR VITAL STATISTICS 656.10 1,000.00 414.19 1,000.00 1,000.00
Page 10 of 24
5/7/2016 GENERAL GOVERNMENT
CITY OF NORTH ADAMS
FY18 DEPARTMENTAL APPROPRIATIONS
FY15 ACTUAL FY16 ADOPTED
DRAFT
FY16 ACTUAL FY17 ADOPTED FY18 PROPOSED
2. PUBLIC SAFETY
SALARIES
SENIOR CLERK 5-10 34,040.76 35,062.00 36,146.62 35,767.00 36,214.00
SENIOR CLERK 5-10 29,164.68 30,908.00 33,704.93 35,101.00 35,540.00
TOTAL 63,205.44 65,970.00 69,851.55 70,868.00 71,754.00
EXPENSES
COMMUNICATION LINES & EQUIPMENT - - - - -
BUILDING INSPECTOR
SALARIES
PRINCIPAL CLERK S-22B 38,992.01 40,162.00 41,149.07 40,969.00 41,481.00
DIRECTOR OF INSPECTION SERVICES S-24A 59,051.20 60,823.00 63,697.07 62,045.00 62,821.00
ASST. INSPECTOR OF BUILDINGS 5-21 24,294.49 49,752.00 50,106.16 50,752.00 51,386.00
CODE ENFORCEMENT OFFICER AND SEALER S - - - - 40,431.00
BUILDING MAINTENANCE SPECIALIST - -
- 39,357.00 39,849.00
TOTAL 122,337.70 150,737.00 154,952.30 193,123.00 235,968.00
EXPENSES
STIPENDS 2,999.88 - 3,046.03 - -
BUILDING REPAIRS -
- 100.00 - -
ANIMAL CONTROL
SALARIES
ANIMAL CONTROL OFFICER S-29A 27,189.00 28,005.00 29,014.68 28,710.00 29,069.00
TOTAL $ 27,189.00 $ 28,005.00 $ 29,014.6$ $ 28,710.00 $ 29,069.00
EXPENSES
VEHICLES 2,400.00 700.00 864.70 1,000.00 2,000.00
MISCELLANEOUS PURCHASED 331.22 300.00 357.57 300.00 500.00
VETERINARY SERVICES 1,087.96 2,000.00 2,659.02 2,000.00 3,500.00
GENERAL SUPPLIES 564.06 750.00 746.47 750.00 750.00
CLOTHING & UNIFORMS 500.00 525.00 500.00 525,00 525.00
PROGRAM/DEPARTMENT SUPPLIES 1,899.77 2,200.00 2,557.75 2,200.00 2,200.00
STAFF DEVELOPMENT & TRAINING 100.00 110.00 110.00 110.00 110.00
TOTAL 6,883.01 6,585.00 7,795.51 6,885.00 9,585.00
TOTAL FOR ANIMAL CONTROL 34,072.01 34,590.00 36,810.19 35,595.00 38,654.00
FIRE
SALARIES
FIRE DIRECTOR S-33B 74,102.08 76,325.00 78,685.84 78,131.00 79,108.00
FIRE RESERVES 14,768.61 35,000.00 8,325.39 35,000.00 35,000.00
LIEUTENANTS F-4 209,218.14 208,558.00 220,557.43 214,300.00 217,819.00
FIRE FIGHTERS F-i 916,248.46 919,860.00 958,023.53 941,465.00 959,501.00
OVERTIME 205,580.43 187,451.00 244,280.03 251,704.00 257,133.00
HOLIDAY SPECIAL 57,720.68 59,087.00 54,805.51 60,645.00 61,953.00
TOTAL 1,477,638.40 1,486,281.00 1,564,677.73 1,581,245.00 1,610,514.00
Page 11 of 24
6/7/2016 PUBLIC SAFETY
CITY OF NORTH ADAMS
FY18 DEPARTMENTAL APPROPRIATIONS
FY15 ACTUAL FY16 ADOPTED
DRAFT
FY16 ACTUAL FY17 ADOPTED FY18 PROPOSED
EXPENSES
BUILDING SUPPLIES 1,754.73 2,000.00 1,836.16 2,000.00 2,000.00
VEHICLES REPAIRS 27,906.21 28,000.00 31,341.10 30,000.00 30,000.00
PEST CONTROL 215.00 300.00 315.00 300.00 420.00
MEDICAL & DENTAL - -
- 1,000.00 1,000.00
EQUIPMENT FOR MEN 9,492.26 9,500.00 9,055.80 11,500.00 10,000.00
MEALS 131.12 300.00 265.89 300.00 300.00
CLOTHING & UNIFORMS 17,500.00 17,500.00 18,200.00 17,500.00 17,500.00
PROGRAM/DEPARTMENT SUPPLIES 4,457.29 5,000.00 5,098.16 5,000.00 5,000.00
FIRE PREVENTION SUPPLIES 698.42 1,000.00 999.18 1,000.00 1,000.00
TRAVEL - 861.82
DUES & MEMBERSHIPS 1,601.32 1,300.00 1,024.00 1,800.00 1,800.00
STAFF DEVELOPMENT&TRAINING 714.88 2,500.00 881.30 2,500.00 2,500.00
OTHER FINANCING USES -
- 20,842.00 - -
RELOCATION
EMERGENCY REMOVALS - 1,000.00 1,000.00 1,000.00
TOTAL - 1,000.00 - 1,000.00 1,000.00
LABORATORY SUPPLIES
LABORATORY FEES 500.00 500.00 500.00
TOTAL - 500.00 - 500.00 500.00
Page 12 of 24
6/7/2016 PUBLIC SAFETY
CITY OF NORTH ADAMS
FY18 DEPARTMENTAL APPROPRIATIONS
FY15 ACTUAL FY16 ADOPTED
DRAFT
FY16 ACTUAL FY17 ADOPTED FY18 PROPOSED
TUBERCULOSIS
MEDICAL & DENTAL 150.00 150.00 150.00
POSTAGE 50.00 50.00 50.00
TOTAL - 200.00 200.00 200.00
VISITING NURSES
BERKSHIRE HEALTH ALLIANCE 8,075.00 8,075.00 8,479.00 8,075.00 8,075.00
TOTAL 8,075.00 8,075.00 8,479.00 8,075.00 8,075.00
TOTAL FOR HEALTH INSPECTION SERVICES 1,204,780.67 1,191,640.00 837,197.72 813,053.00 568,857.00
POLICE
SALARIES
POLICE DIRECTOR S-33B 42,429.39 76,325.00 78,632.86 78,131.00 79,108.00
LIEUTENANTS S-37 60,271.97 - - 66,228.00 67,056.00
SERGEANTS P-4 114,751.44 111,976.00 124,256.38 181,511.00 181,511.00
OFFICER IN CHARGE 6,770.43 7,500.00 7,188.25 7,500.00 7,500.00
DETECTIVES P-3 233,666.51 228,370.00 248,137.92 241,447.00 241,447.00
FIVE DAY STIPEND - 1,000.00 1,000.00 1,000.00
PATROLMEN P-i 760,729.86 795,224.00 936,278.08 839,254.00 887,018.00
RESERVE PATROLMEN PT-lB 64,326.16 50,000.00 2,885.31 50,000.00 50,000.00
MATRON SERVICES 58.00 1,500.00 104.76 1,500.00 1,500.00
OVERTIME 211,655.00 256,100.00 229,119.89 304,876.00 242,220.00
HOLIDAY SPECIAL 55,173.92 65,391.00 53,806.07 66,949.00 65,069.00
COURT TIME 11,700.22 18,000.00 9,437.98 18,000.00 18,000.00
TRAINING PAY - - 2,000.00 2,000.00
TOTAL 1,561,532.90 1,611,386.00 1,691,847.50 1,856,396.00 1,843,429.00
EXPENSES
INVESTIGATION 466.53 500.00 498.98 500.00 500.00
POLICE ACADEMY TUITION 6,000.00 6,000.00 3,055.36 6,000.00 6,000.00
POLICE ACADEMY EXPENSES 9,992.38 10,000.00 9,913.97 10,000.00 10,000.00
OFFICE EQUIPMENT & FURNISHINGS 3,100.23 4,000.00 3,613.46 4,000.00 4,000.00
VEHICLES 40,132.00 40,000.00 34,302.14 40,000.00 40,000.00
MEDICAL & DENTAL 1,999.59 2,000.00 2,224.36 2,000.00 2,000.00
DATA PROCESSING 2,535.13 2,500.00 2,620.09 2,500.00 2,500.00
MISCELLANEOUS PURCHASED 6,151.48 6,000.00 4,887.03 6,000.00 6,000.00
BATTERIES 567.43 600.00 535.58 600.00 600.00
PARTS & ACCESSORIES - (845.89) - -
Page 13 of 24
5/7/2016 PUBLIC SAFETY
CITY OF NORTH ADAMS
FY18 DEPARTMENTAL APPROPRIATIONS
FY15 ACTUAL FY16 ADOPTED FY16 ACTUAL FY17 ADOPTED FY18 PROPOSED
EXPENSES
TRAINING & CERTIFICATIONS 1,000.00 1,000.00 1,000.00
BUILDING REPAIRS 20,157.72 12,000.00 20,575.01 10,000.00 10,000.00
ELEVATORS 14,907.27 17,700.00 17,705.22 15,700.00 15,700.00
HEATING MAINTENANCE - 10,000.00 2,299.87 5,000.00 5,000.00
TRASH REMOVAL SERVICES 1,882.00 3,000.00 3,461.75 3,000.00 3,000.00
OFFICE SUPPLIES
R & M SERVICES BUILDINGS 20,876.79 20,000.00 20,368.88 32,000.00 32,000.00
CLOTHING & UNIFORMS 600.00 600.00 600.00 600.00 600.00
TOTAL 58,423.78 64,300.00 65,010.73 67,300.00 67,300.00
TOTAL FOR PUBLIC PROPERTY AND BUILDINGS $ 132,909.90 $ 140,200.00 $ 152,826.12 $ 145,401.00 $ 146,364.00
EXPENSES
PROGRAM/DEPARTMENT SUPPLIES - - - - -
TOTAL - - - - -
EXPENSES
CONTRACTED SERVICES - - - - -
Page 14 of 24
5/7/2016 PUBLIC SAFETY
CITY OF NORTH ADAMS
FY18 DEPARTMENTAL APPROPRIATIONS
FY15 ACTUAL FY16 ADOPTED FY16 ACTUAL FY17 ADOPTED FY18 PROPOSED
3. PUBLIC SERVICES
SALARIES
SUPERINTENDENT 5-278 78,037.96 80,379.00 82,865.01 81,994.00 83,019.00
ASSISTANT SUPER 5-34 57,423.08 59,255.00 60,974.85 60,446.00 61,202.00
SEASONAL WORKER (5) 77,149.22 90,000.00 89,056.76 90,000.00 91,125.00
PRINCIPAL CLERK 5-12 30,380.68 36,166.00 33,744.73 36,893.00 37,354.00
TOTAL 242,990.94 265,800.00 266,641.35 269,333.00 272,700.00
TOTAL FOR PUBLIC SERVICES 242,990.94 265,800.00 266,641.35 269,333.00 272,700.00
AIRPORT
SALARIES
AIRPORT MANAGER PT-35 6,000.00 6,000.00 6,018.46 6,000.00 6,000.00
TOTAL 6,000.00 6,000.00 6,018.46 6,000.00 6,000.00
EXPENSES
TREE SERVICE - 1,100.00 1,100.00 1,000.00 1,000.00
POSTAGE - 150.00 - 150.00 150.00
MISCELLANEOUS PURCHASE 5,067.90 6,000.00 6,727.89 6,000.00 6,000.00
PARTS & ACCESSORIES 480.00 2,000.00 589.37 2,000.00 2,000.00
REPAIRS 4,000.00 4,000.00 471.66 4,000.00 4,000.00
SECRETARIAL 1,200.00 1,200.00 1,207.68 1,200.00 1,200.00
TOTAL 10,747.90 14,450.00 10,096.60 14,350.00 14,350.00
TOTAL FOR AIRPORT 16,747.90 20,450.00 16,115.06 20,350.00 20,350.00
CEMETERY
SALARIES
WORKING FOREMAN W-5 41,708.16 40,836.00 - 42,203.00 42,203.00
LABORER (5) W-3A 38,308.26 38,230.00 78,222.90 58,864.00 61,443.00
OVERTIME 14,314.52 6,000.00 10,000.23 6,000.00 6,000.00
TOTAL 94,330.94 85,066.00 88,223.13 107,067.00 109,646.00
EXPENSES
MISCELLANEOUS PURCHASED - 1,725.00 -
COUNCIL ON AGING
SALARIES
DIRECTOR S-22B 19,529.64 40,331.00 41,475.04 41,248.00 41,764.00
PART TIME CLERK P1-6 8,264.80 11,188.00 15,300.25 11,188.00 11,328.00
VAN DRIVER Z-1 60,294.96 55,070.00 61,105.40 55,070.00 55,758.00
AIDE 4,242.80 - 5,100.00 - 7,500.00
TOTAL 92,332.20 106,589.00 122,980.69 107,506.00 116,350.00
EXPENSES
COMMUNICATION LINES & EQUIPMENT 621.77 - 584.81 - 600.00
VEHICLES 1,490.36 1,500.00 (395.86) 2,000.00 2,000.00
OTHER TECHNICAL ASST. - 600.00 600.00 600.00 600.00
PRINTING - 200.00 - 200.00 200.00
GENERAL CUSTODIAL SUPPLIES 397.29 550.00 315.85 550.00 650.00
PROGRAM/DEPARTMENT SUPPLIES 455.00 250.00 401.00 250.00 250.00
TOTAL 2,964.42 3,100.00 1,505.80 3,600.00 4,300.00
TOTAL FOR COUNCIL ON AGING 95,296.62 109,689.00 124,486.49 111,106.00 120,650.00
Page 15 of 24
6/7/2016 PUBLIC SERVICES
CITY OF NORTH ADAMS
FY18 DEPARTMENTAL APPROPRIATIONS
FY15 ACTUAL FY16 ADOPTED FY16 ACTUAL FY17 ADOPTED FY18 PROPOSED
ENGINEERING
SALARIES
ENGINEER PT-37 - - 200.00 - -
TOTAL - - 200.00 - -
EXPENSES
CONTRACTED SERVICES 12,675.00 30,000.00 23,427.26 30,000.00 30,000.00
CLOTHING & UNIFORMS - - - - -
HIGHWAYS
SALARIES
WORKING FOREMAN (MEN) W-5 82,616.88 81,529.00 85,448.04 86,028.00 86,029.00
LABORERS 534,696.80 542,475.00 499,758.05 546,790.00 517,171.00
OVERTIME 153,062.35 85,000.00 69,485.36 85,000.00 85,000.00
TOTAL 770,376.03 709,004.00 654,691.45 717,818.00 688,200.00
EXPENSES
BUILDING MAINTENANCE - - - - 10,000.00
FLOOD CONTROL 711.93 5,000.00 2,200.00 5,000.00 5,000.00
HIGHWAY 129,791.84 120,000.00 136,715.62 120,000.00 120,000.00
SEWER PUMPING STATION 17,382.85 15,000.00 22,006.01 15,000.00 15,000.00
STREET CLEANING 100.93 - - - -
UBRARY
SALARIES
PART TIME CLERK 28,232.47 47,070.00 38,706.21 51,000.00 61,020.00
LIBRARIAN 5-23 50,000.08 51,356.00 52,944.60 52,388.00 53,043.00
CHILD LIBRARIAN 5-13 35,953.84 37,201.00 38,669.16 38,055.00 31,909.00
ASSISTANT DIRECTOR S-33A 36,317.84 37,407.00 40,008.25 38,439.00 41,924.00
LIBRARIAN 1 5-11 26,772.18 35,077.00 36,143.83 35,782.00 36,229.00
SUB PROF ASSISTANT GRADE S6
- 25,756.83 26,531.00 28,794.75 32,089.00 29,846.00
TOTAL 219,710.46 235,742.00 245,642.19 249,253.00 253,971.00
EXPENSES
ELECTRIC - - - - -
Page 16 of 24
5/7/2016 PUBLIC SERVICES
CITY OF NORTH ADAMS
FY18 DEPARTMENTAL APPROPRIATIONS
FY15 ACTUAL FY16 ADOPTED
DRAFT
FY16 ACTUAL FY17 ADOPTED FY18 PROPOSED
PARKS & RECREATION
SALARIES
WORKING FOREMAN W-5 40,276.30 40,190.00 41,517.89 41,932.00 41,933.00
LABORER (5) W-2R 36,388.24 36,650.00 48,734.27 29,432.00 30,742.00
PART TIME LABORER (RETIRED) -
- 9,400.00 9,400.00
OVERTIME 1,742.86 - 2,134.67 - -
WINDSOR LAKE
SALARIES
PARK MANAGER PT-39 20,058.77 21,453.00 23,199.21 23,000.00 23,288.00
TOTAL 20,058.77 21,453.00 23,199.21 23,000.00 23,288.00
EXPENSES
TRASH REMOVAL SERVICES 2,405.16 2,300.00 2,140.43 2,300.00 2,300.00
ADVERTISING - 1,000.00 160.00 1,000.00 1,000.00
GROUNDS KEEPING SUPPLIES 10,876.14 3,000.00 16,887.94 3,000.00 6,000,00
CLOTHING & UNIFORMS - 300.00 - 300.00 300.00
PROGRAM/DEPARTMENT SUPPLIES 610.18 1,000.00 1,201.76 1,000.00 1,000.00
WINDSOR LAKE IMPROVEMENT - 2,000.00 92.72 2,000.00 2,000.00
TOTAL 13,891.48 9,600.00 20,482.85 9,600.00 12,600.00
TOTAL FOR WINDSOR LAKE 33,950.25 31,053.00 43,682.06 32,600.00 35,888.00
VETERANS SERVICES
SALARIES
BENEFITS AGENT S-19 35,703.72 45,000.00 46,432.02 45,905.00 46,479.00
ASSISTANT BENEFITS AGENT S-4C 25,155.09 28,294.00 28,318.15 28,863.00 31,568.00
TOTAL 60,858.81 73,294.00 74,750.17 74,768.00 78,047.00
EXPENSES
DUES & MEMBERSHIPS 115.00 100.00 85.00 100.00 100.00
CEMETERIES - 200.00 200.00 200.00 200.00
MISCELLANEOUS 3,722.20 4,100.00 4,100.00 4,100.00 4,100.00
TOTAL 3,837.20 4,400.00 4,385.00 4,400.00 4,400.00
VETERANS BENEFITS 604,830.42 650,000.00 597,886.13 600,000.00 600,000.00
TOTAL 604,830.42 650,000.00 597,886.13 600,000.00 600,000.00
TOTAL FOR VETERANS BENEFIT 669,526.43 727,694.00 677,021.30 679,168.00 682,447.00
WATER DEPARTMENT
SALARIES
LABORER (5) 87,641.70 87,311.00 108,672.01 86,652.00 86,653.00
OVERTIME 22,919.30 18,000.00 8,966.76 12,000.00 15,000.00
PART TIME LABORER (RETIRED) - - - 19,000.00 19,000.00
TOTAL 110,561.00 105,311.00 117,638.77 117,652.00 120,653.00
Page 17 of 24
6/7/2016 PUBLIC SERVICES
CITY OF NORTH ADAMS
FY18 DEPARTMENTAL APPROPRIATIONS
FY15 ACTUAL FY16 ADOPTED FY16 ACTUAL FY17 ADOPTED FY18 PROPOSED
EXPENSES
EQUIPMENT--PARTS & ACCESSORIES 111,667.82 75,000.00 80,097,64 75,000.00 80,000.00
MISCELLANEOUS PURCHASED - - 1,187.65 - -
Page 18 of 24
5/7/2016 PUBLIC SERVICES
CITY OF NORTH ADAMS
FY18 DEPARTMENTAL APPROPRIATIONS
FY15 ACTUAL FY16 ADOPTED FY16 ACTUAL FY17 ADOPTED FY18 PROPOSED
4. SCHOOLS
5. PENSIONS
NORTH ADAMS CONTRIBUTORY RETIREMENT SYSTEM
SALARIES 2,352,876.87 2,463,529.00 2,466,115.00 2,572,081.00 2,674,964.00
2,352,876.87 2,463,529.00 2,466,115.00 2,572,021.00 2,674,964.00
TOTAL FOR RETIREMENT & PENSION 2,352,876.87 2,463,529.00 2,466,115.00 2,572,081.00 2,674,964.00
Page 19 of 24
6/7/2016 SCHOOLS-PENSION
CITY OF NORTH ADAMS
FY18 DEPARTMENTAL APPROPRIATIONS
FY15 ACTUAL FY16 ADOPTED FY16 ACTUAL FY17 ADOPTED FY18 PROPOSED
6. UNCLASSIFIED
Page 20 of 24
6/7/2016 UNCLASSIFIED
CITY OF NORTH ADAMS
FY18 DEPARTMENTAL APPROPRIATIONS DRAFT
FY15 ACTUAL FY16 ADOPTED FY16 ACTUAL FY17 ADOPTED FY18 PROPOSED
7. CAPITAL EXPENSES
Page 21 0124
6/7/2016 CAPITAL
CITY OF NORTH ADAMS
FY18 DEPARTMENTAL APPROPRIATIONS DRAFT
FY15 ACTUAL FY16 ADOPTED FY16 ACTUAL FY17 ADOPTED FY18 PROPOSED
8. INTEREST
9. RETIREMENT OF DEBT
Page 22 of 24
6/7/2016 INTEREST-DEBT
City of North Adams
FY18 Amounts to be Raised and Appropriated
STATE AID
Education 13,947,186.00 13,828,722.00 13,642,113.00 14,156,976.00 14,052,422.00
General 4,585,252.00 4,741,574.00 4,703,536.73 4,897,761.00 5,100,037.00
TOTAL STATE AID 18,532,438.00 18,570,296.00 18,345,649.73 19,054,737.00 19,152,459.00
0 -
Page 23 of 24
6/7/2016 RECEIPTS
CITY OF NORTH ADAMS
FY18 Amounts to be Raised and Appropriated
FY18
EXPENSES FY15 ACTUAL FY16 ADOPTED FY16 ACTUAL FY17 ADOPTED FY18 PROPOSED
GRAND TOTAL FOR EXPENSE BUDGET $ 37,132,904.31 $ 38,569,857.00 $ 38,151,181.90 $ 39,454,683.00 $ 39,929,132.00
OTHER ASSESSMENTS
REVENUES
Page 24 of 24
6/7/2016 RECAP