{ "as_of": "2026-06-01", "fiscal_year": "FY26", "checkbook_period_end": "2026-05-29", "totals": { "all_funds_revised_budget": 206063591.63, "all_funds_actual": 140446487.84, "budgeted_annual": { "revised_budget": 127338097.88, "actual": 118865422.1, "original_budget": 123810031.12 }, "other_funds": { "revised_budget": 78725493.75, "actual": 21581065.74, "original_budget": 42439750.53 }, "checkbook_total": 98488006.04, "checkbook_row_count": 15561 }, "by_fund": [ { "name": "GENERAL FUND - TOWN", "revised_budget": 60614084.0, "actual": 54823152.84, "original_budget": 59561708.0 }, { "name": "GENERAL FUND - SCHOOL", "revised_budget": 49120287.0, "actual": 37351226.39, "original_budget": 49120287.0 }, { "name": "WATER ENTERPRISE OPERATING", "revised_budget": 6475995.0, "actual": 5640290.15, "original_budget": 6463957.0 }, { "name": "SEWER ENTERPRISE OPERATING", "revised_budget": 5544161.0, "actual": 4988308.21, "original_budget": 5532269.0 }, { "name": "GENERAL FUND - TAX ARTICLES", "revised_budget": 4305002.88, "actual": 2304773.25, "original_budget": 1854936.12 }, { "name": "HARBOR ENTERPRISE OPERATING", "revised_budget": 1278568.0, "actual": 600029.15, "original_budget": 1276874.0 }, { "name": "ELECTRIC ENTERPRISE", "revised_budget": 0.0, "actual": 13157642.11, "original_budget": 0.0 } ], "by_department": [ { "name": "OTHER GOVERNMENTAL", "revised_budget": 21851072.0, "actual": 21119455.21, "original_budget": 21851072.0 }, { "name": "DISTRICTWIDE", "revised_budget": 14574494.16, "actual": 11417078.47, "original_budget": 17832596.0 }, { "name": "HIGH SCHOOL", "revised_budget": 11158028.0, "actual": 8436180.8, "original_budget": 9105277.0 }, { "name": "DEBT SERVICE", "revised_budget": 9314141.0, "actual": 9314044.58, "original_budget": 9314141.0 }, { "name": "VILLAGE SCHOOL", "revised_budget": 7679662.0, "actual": 5738294.59, "original_budget": 7301893.0 }, { "name": "WATER", "revised_budget": 6475995.0, "actual": 5640290.15, "original_budget": 6463957.0 }, { "name": "MIDDLE SCHOOL", "revised_budget": 5857003.0, "actual": 4345793.92, "original_budget": 5569396.0 }, { "name": "FIRE", "revised_budget": 5752426.13, "actual": 5025177.24, "original_budget": 5586722.13 }, { "name": "SEWER", "revised_budget": 5544161.0, "actual": 4988308.21, "original_budget": 5532269.0 }, { "name": "BROWN SCHOOL", "revised_budget": 5476278.84, "actual": 4129467.91, "original_budget": 5227512.0 }, { "name": "POLICE", "revised_budget": 5302215.09, "actual": 4838218.73, "original_budget": 4988272.09 }, { "name": "GLOVER SCHOOL", "revised_budget": 4374821.0, "actual": 3284410.7, "original_budget": 4083613.0 }, { "name": "PUBLIC WORKS", "revised_budget": 3465281.69, "actual": 2060483.47, "original_budget": 2646763.87 }, { "name": "WASTE COLLECTION", "revised_budget": 3085898.09, "actual": 2508696.19, "original_budget": 2943402.09 }, { "name": "STATE ASSESSMENTS", "revised_budget": 2475615.0, "actual": 1713450.0, "original_budget": 2475615.0 }, { "name": "FINANCE", "revised_budget": 1972597.93, "actual": 1710782.09, "original_budget": 1942697.93 }, { "name": "ABBOT LIBRARY", "revised_budget": 1501292.0, "actual": 1255359.89, "original_budget": 1493292.0 }, { "name": "INTERFUND TRANSFERS", "revised_budget": 1296000.0, "actual": 673624.0, "original_budget": 648000.0 }, { "name": "HARBOR", "revised_budget": 1278568.0, "actual": 600029.15, "original_budget": 1276874.0 }, { "name": "EDUCATION", "revised_budget": 1275192.26, "actual": 943249.27, "original_budget": 254784.32 }, { "name": "PARKS & RECREATION", "revised_budget": 1133161.26, "actual": 930823.73, "original_budget": 1045002.26 }, { "name": "PUBLIC BUILDINGS", "revised_budget": 881311.65, "actual": 470411.92, "original_budget": 772111.65 }, { "name": "SELECT BOARD", "revised_budget": 720316.8, "actual": 494767.25, "original_budget": 720316.8 }, { "name": "CEMETERY", "revised_budget": 703243.0, "actual": 533084.6, "original_budget": 518043.0 }, { "name": "BUILDING INSPECTION", "revised_budget": 691113.0, "actual": 540935.42, "original_budget": 687313.0 }, { "name": "COMMUNITY DEVELOP AND PLANNING", "revised_budget": 495123.0, "actual": 377623.97, "original_budget": 494402.0 }, { "name": "DRAINS", "revised_budget": 434970.98, "actual": 232269.56, "original_budget": 434970.98 }, { "name": "COUNCIL ON AGING", "revised_budget": 426160.0, "actual": 377499.0, "original_budget": 423460.0 }, { "name": "ASSESSORS", "revised_budget": 395821.0, "actual": 316922.33, "original_budget": 394221.0 }, { "name": "RESERVE FUND", "revised_budget": 395739.0, "actual": 0.0, "original_budget": 444000.0 }, { "name": "HEALTH", "revised_budget": 335641.0, "actual": 297441.85, "original_budget": 326141.0 }, { "name": "HUMAN RESOURCES", "revised_budget": 296282.0, "actual": 264762.55, "original_budget": 294927.0 }, { "name": "TOWN CLERK", "revised_budget": 246233.0, "actual": 207779.63, "original_budget": 244733.0 }, { "name": "VETERANS SERVICES", "revised_budget": 148525.0, "actual": 104691.57, "original_budget": 148525.0 }, { "name": "TOWN COUNSEL", "revised_budget": 115000.0, "actual": 90262.39, "original_budget": 115000.0 }, { "name": "SNOW REMOVAL", "revised_budget": 105000.0, "actual": 687053.81, "original_budget": 105000.0 }, { "name": "ELECTION & REGISTRATION", "revised_budget": 71015.0, "actual": 23708.65, "original_budget": 71015.0 }, { "name": "PARKING CLERK", "revised_budget": 8400.0, "actual": 0.0, "original_budget": 8400.0 }, { "name": "MEMORIAL & VETERANS DAY", "revised_budget": 7550.0, "actual": 212.5, "original_budget": 7550.0 }, { "name": "FINANCE COMMITTEE", "revised_budget": 6375.0, "actual": 6442.0, "original_budget": 6375.0 }, { "name": "PLANNING BOARD", "revised_budget": 5775.0, "actual": 5236.67, "original_budget": 5775.0 }, { "name": "ANIMAL INSPECTOR", "revised_budget": 2400.0, "actual": 2284.32, "original_budget": 2400.0 }, { "name": "SEALER OF WEIGHTS & MEASURES", "revised_budget": 2100.0, "actual": 1050.0, "original_budget": 2100.0 }, { "name": "MODERATOR", "revised_budget": 100.0, "actual": 0.0, "original_budget": 100.0 }, { "name": "ENGINEERING", "revised_budget": 0.0, "actual": 121.7, "original_budget": 0.0 }, { "name": "LIGHT", "revised_budget": 0.0, "actual": 13157642.11, "original_budget": 0.0 } ], "by_category": [ { "name": "PROFESSIONAL SALARY", "revised_budget": 52610429.96, "actual": 44645750.92, "original_budget": 52634082.0 }, { "name": "OTHER EXPENSE", "revised_budget": 34987270.47, "actual": 35240250.55, "original_budget": 34515101.0 }, { "name": "CONTRACTED SERVICES", "revised_budget": 15066898.77, "actual": 18900988.25, "original_budget": 14399193.77 }, { "name": "GOVERNMENTAL", "revised_budget": 9314518.0, "actual": 8297531.62, "original_budget": 9314518.0 }, { "name": "OTHER SALARIES", "revised_budget": 6571310.04, "actual": 5317954.94, "original_budget": 6449488.0 }, { "name": "CAPITAL", "revised_budget": 3311275.11, "actual": 1764177.46, "original_budget": 1477347.35 }, { "name": "SUPPLIES AND MATL", "revised_budget": 2432352.53, "actual": 1989131.7, "original_budget": 2147014.0 }, { "name": "OFU", "revised_budget": 1600548.0, "actual": 1347060.0, "original_budget": 952548.0 }, { "name": "CLERICAL SALARIES", "revised_budget": 1442995.0, "actual": 1361310.95, "original_budget": 1920239.0 }, { "name": "UNKNOWN", "revised_budget": 500.0, "actual": 1265.71, "original_budget": 500.0 } ], "by_division": [ { "name": "UNDEFINED", "revised_budget": 49120287.0, "actual": 37351226.39, "original_budget": 49120287.0 }, { "name": "SALARIES", "revised_budget": 23167663.0, "actual": 23806513.73, "original_budget": 22737663.0 }, { "name": "EXPENSES", "revised_budget": 21072150.0, "actual": 27438585.21, "original_budget": 20424150.0 }, { "name": "GROUP INSURANCE", "revised_budget": 15200391.0, "actual": 14553177.37, "original_budget": 15200391.0 }, { "name": "CONTRIBUTORY RETIREMENT", "revised_budget": 5380625.0, "actual": 5380625.0, "original_budget": 5380625.0 }, { "name": "MASS WATER RESOURCES AUTHORITY", "revised_budget": 3448362.0, "actual": 3195219.0, "original_budget": 3448362.0 }, { "name": "SOUTH ESSEX SEWER DISTRICT", "revised_budget": 3267745.0, "actual": 3267244.87, "original_budget": 3267745.0 }, { "name": "OTHER INSURANCE", "revised_budget": 865056.0, "actual": 840588.48, "original_budget": 865056.0 }, { "name": "ART 26 2022 ESSEX NS AGGIE & T", "revised_budget": 627323.0, "actual": 627323.0, "original_budget": 0.0 }, { "name": "PRINCIPAL ON LONG TERM MWRA", "revised_budget": 625940.0, "actual": 561490.0, "original_budget": 625940.0 }, { "name": "ART 14 DRAIN CONSTRUCTION", "revised_budget": 434970.98, "actual": 232269.56, "original_budget": 434970.98 }, { "name": "STORMWATER CONSTRUCTION", "revised_budget": 400000.0, "actual": 84622.0, "original_budget": 0.0 }, { "name": "ART 8 2024 CAPITAL IMPROVEMENT", "revised_budget": 316890.6, "actual": 191234.35, "original_budget": 227355.66 }, { "name": "MEDICARE", "revised_budget": 280000.0, "actual": 281988.59, "original_budget": 280000.0 }, { "name": "ART 30 2024 CAPITAL TRANSFERS", "revised_budget": 277426.21, "actual": 18906.92, "original_budget": 277426.21 }, { "name": "HARBOR CAPITAL OUTLAYS", "revised_budget": 200000.0, "actual": -341454.04, "original_budget": 200000.0 }, { "name": "ART 11 2023 CAPITAL IMPROV", "revised_budget": 185076.3, "actual": 73150.0, "original_budget": 185076.3 }, { "name": "ATM25A42 43-CEM-CEMETERY IMPRO", "revised_budget": 180000.0, "actual": 95069.25, "original_budget": 0.0 }, { "name": "ART 9 2023 PURCH OF EQUIPMENT", "revised_budget": 171199.64, "actual": 96375.0, "original_budget": 171199.64 }, { "name": "ART 11 2022 CAPITAL IMPROV", "revised_budget": 143625.0, "actual": 65025.0, "original_budget": 143625.0 }, { "name": "ATM25A7-DPW-INTERNATIONAL TRUC", "revised_budget": 134210.0, "actual": 67104.52, "original_budget": 0.0 }, { "name": "ARTICLE WALLS & FENCES", "revised_budget": 123291.82, "actual": 42.31, "original_budget": 0.0 }, { "name": "Art 10 2021 BUILDING IMPROV", "revised_budget": 116816.46, "actual": 0.0, "original_budget": 116816.46 }, { "name": "LANDFILL MONITORING EXPENSE", "revised_budget": 114600.0, "actual": 51874.72, "original_budget": 114600.0 }, { "name": "ATM25A8-SCH-UPHOLSTER ART CENT", "revised_budget": 106958.0, "actual": 0.0, "original_budget": 0.0 }, { "name": "ART 7 2024 LEASE PURCHASE", "revised_budget": 106163.83, "actual": 67104.52, "original_budget": 106163.83 }, { "name": "ATM25A6-DPW-F350 W PLOW", "revised_budget": 85000.0, "actual": 84265.3, "original_budget": 0.0 }, { "name": "ATM25A6-PB-F-150 CREW CAB", "revised_budget": 70000.0, "actual": 57820.0, "original_budget": 0.0 }, { "name": "ATM25A6-WASTE-F-150 CREW CAB", "revised_budget": 70000.0, "actual": 57820.0, "original_budget": 0.0 }, { "name": "ATM25A8-SCH-GLOVER HVAC CAFE", "revised_budget": 70000.0, "actual": 0.0, "original_budget": 0.0 }, { "name": "VETERANS BENEFITS", "revised_budget": 65000.0, "actual": 34552.11, "original_budget": 65000.0 }, { "name": "ATM25A8-SCH-GLOVER PLAYGROUND", "revised_budget": 60000.0, "actual": 60000.0, "original_budget": 0.0 }, { "name": "STREET LIGHTING", "revised_budget": 60000.0, "actual": 52735.86, "original_budget": 60000.0 }, { "name": "PARK FACILITY", "revised_budget": 50750.0, "actual": 42105.54, "original_budget": 50750.0 }, { "name": "ATM25A9-WALLS AND FENCES", "revised_budget": 50000.0, "actual": 0.0, "original_budget": 50000.0 }, { "name": "SALARY RESERVE", "revised_budget": 50000.0, "actual": 4928.66, "original_budget": 50000.0 }, { "name": "PW MAINTAIN STREETS & SIDEWALK", "revised_budget": 49526.0, "actual": 33836.11, "original_budget": 49526.0 }, { "name": "ATM25A7-POL-2 FORD HYBRIDS", "revised_budget": 45593.0, "actual": 45592.35, "original_budget": 0.0 }, { "name": "ART 10 2022 LEASE PURCHASE", "revised_budget": 44050.66, "actual": 0.0, "original_budget": 44050.66 }, { "name": "ATM25A7-DPW-BUCKET LIFT TRUCK", "revised_budget": 39263.0, "actual": 39262.94, "original_budget": 0.0 }, { "name": "ATM25A7-P&R-WIDE AREA MOWER", "revised_budget": 38306.0, "actual": 38305.07, "original_budget": 0.0 }, { "name": "ATM25A7-SCH-7D VAN", "revised_budget": 34385.0, "actual": 34385.0, "original_budget": 0.0 }, { "name": "ART 6 2024 PURCHASE OF EQUIP", "revised_budget": 34123.43, "actual": 7735.0, "original_budget": 34123.43 }, { "name": "ART 10 2023 LEASE PURCHASE", "revised_budget": 32531.56, "actual": 0.0, "original_budget": 32531.56 }, { "name": "ATM25A7-SCH-LARGE BUS", "revised_budget": 32207.0, "actual": 32206.92, "original_budget": 0.0 }, { "name": "ATM25A7-WASTE-BACKHOE LEASE", "revised_budget": 29917.0, "actual": 29916.06, "original_budget": 0.0 }, { "name": "ATM25A7-WASTE-JD LOADER", "revised_budget": 26079.0, "actual": 26078.91, "original_budget": 0.0 }, { "name": "ATM25A6-P&R-ELECTRIC MOWER", "revised_budget": 25094.0, "actual": 25094.0, "original_budget": 0.0 }, { "name": "ATM25A7-POL-CRUISER", "revised_budget": 25000.0, "actual": 23759.97, "original_budget": 0.0 }, { "name": "ATM25A7-DPW-F550 TRUCK W PLOW", "revised_budget": 23953.0, "actual": 23952.67, "original_budget": 0.0 }, { "name": "ATM25A6-POL-RADAR REPLACEMENT", "revised_budget": 21690.0, "actual": 0.0, "original_budget": 0.0 }, { "name": "ATM25A7-POL-FORD INTERCEPTOR", "revised_budget": 21538.0, "actual": 21537.25, "original_budget": 0.0 }, { "name": "ATM25A7-P&R-F-450 DUMP TRUCK", "revised_budget": 21159.0, "actual": 21158.74, "original_budget": 0.0 }, { "name": "ATM25A6-POL-PORTABLE RADIOS", "revised_budget": 18861.0, "actual": 40545.64, "original_budget": 0.0 }, { "name": "A41 2019 TRANS NETWORK FUND", "revised_budget": 17388.8, "actual": 0.0, "original_budget": 17388.8 }, { "name": "ATM25A7-FIRE-TRAIN VEHICLE", "revised_budget": 15704.0, "actual": 0.0, "original_budget": 0.0 }, { "name": "ATM25A8-POL-FLOOR REPLCE", "revised_budget": 15000.0, "actual": 14234.0, "original_budget": 0.0 }, { "name": "TRAINING", "revised_budget": 15000.0, "actual": 5411.25, "original_budget": 15000.0 }, { "name": "A9 2022 PURCHASE OF EQUIP", "revised_budget": 5327.52, "actual": 0.0, "original_budget": 5327.52 }, { "name": "ART 8 2021 PURCH OF EQUIP", "revised_budget": 3282.49, "actual": 0.0, "original_budget": 3282.49 }, { "name": "ART 9 2021 LEASE PURCHASE", "revised_budget": 2720.58, "actual": 0.0, "original_budget": 2720.58 }, { "name": "SELECT BD EXP FY19", "revised_budget": 2541.0, "actual": 2541.0, "original_budget": 2541.0 }, { "name": "SELECT BD EXP FY18", "revised_budget": 336.0, "actual": 336.0, "original_budget": 336.0 }, { "name": "A15 20 DRAIN CONSTRUCTION", "revised_budget": 0.0, "actual": 0.0, "original_budget": 0.0 } ], "by_object": [ { "name": "PROFESSIONAL SALARIES", "revised_budget": 29748964.96, "actual": 21982417.94, "original_budget": 30957452.0 }, { "name": "HEALTH INSURANCE", "revised_budget": 12447598.0, "actual": 12587776.46, "original_budget": 12447598.0 }, { "name": "MATURING PRINCIPAL ON LTD", "revised_budget": 6580940.0, "actual": 6762656.64, "original_budget": 6580940.0 }, { "name": "RETIREMENT", "revised_budget": 5756133.0, "actual": 6387684.0, "original_budget": 5756133.0 }, { "name": "MASS WATER RESOURCE AUTHORITY", "revised_budget": 3448362.0, "actual": 3195219.0, "original_budget": 3448362.0 }, { "name": "SOUTH ESSEX SEWER DISTRICT", "revised_budget": 3267745.0, "actual": 3267244.87, "original_budget": 3267745.0 }, { "name": "INTEREST ON LONG-TERM DEBT", "revised_budget": 3162141.0, "actual": 3272440.16, "original_budget": 3162141.0 }, { "name": "INSTRUCTIONAL ASSISTANTS", "revised_budget": 2706947.84, "actual": 2173172.84, "original_budget": 2386221.0 }, { "name": "MEDEX INSURANCE TRANSFER", "revised_budget": 2534769.0, "actual": 2337950.63, "original_budget": 2534769.0 }, { "name": "OVERTIME", "revised_budget": 2342597.0, "actual": 2463972.54, "original_budget": 2069795.0 }, { "name": "DEPARTMENT HEAD", "revised_budget": 2135197.0, "actual": 1891196.22, "original_budget": 2135197.0 }, { "name": "FIREFIGHTER", "revised_budget": 2071324.0, "actual": 1663467.9, "original_budget": 2071324.0 }, { "name": "TUITION-PRIVATE SCHOOLS", "revised_budget": 1973105.63, "actual": 1805744.22, "original_budget": 2454757.0 }, { "name": "CHARTER SCHOOL ASSESSMENT", "revised_budget": 1805693.0, "actual": 1245074.0, "original_budget": 1805693.0 }, { "name": "PATROLMAN", "revised_budget": 1545603.0, "actual": 1468658.34, "original_budget": 1395017.0 }, { "name": "ASSISTANT DEPARTMENT HEAD", "revised_budget": 1518009.0, "actual": 1282395.73, "original_budget": 1514909.0 }, { "name": "OTHER SALARIES", "revised_budget": 1502334.4, "actual": 1361858.2, "original_budget": 1422936.0 }, { "name": "CUSTODIAN SALARY", "revised_budget": 1429884.8, "actual": 1177508.94, "original_budget": 1429885.0 }, { "name": "ELECTRICITY", "revised_budget": 1413655.0, "actual": 7716491.82, "original_budget": 1413655.0 }, { "name": "R&M BUILDING AND GROUNDS", "revised_budget": 1191238.21, "actual": 378212.61, "original_budget": 1155238.21 }, { "name": "PUPIL TRANSPORTATION", "revised_budget": 1148760.0, "actual": 1018242.7, "original_budget": 1158760.0 }, { "name": "INSURANCE PREMIUMS", "revised_budget": 1057620.0, "actual": 982708.82, "original_budget": 1027979.0 }, { "name": "TRASH COLLECTION", "revised_budget": 1046293.0, "actual": 784472.73, "original_budget": 1046293.0 }, { "name": "SECRETARY SALARIES", "revised_budget": 1044501.0, "actual": 915934.0, "original_budget": 1724936.0 }, { "name": "TUITION-RESIDENTIAL", "revised_budget": 1026993.0, "actual": 337031.52, "original_budget": 1548227.0 }, { "name": "MEDICARE", "revised_budget": 878800.0, "actual": 738447.64, "original_budget": 321426.0 }, { "name": "DRAINS IMPROVEMENTS", "revised_budget": 834970.98, "actual": 316891.56, "original_budget": 434970.98 }, { "name": "SENIOR CLERK", "revised_budget": 805087.0, "actual": 649182.03, "original_budget": 824845.0 }, { "name": "TRANSFER TO WORKERS COMP TF", "revised_budget": 796000.0, "actual": 398000.0, "original_budget": 398000.0 }, { "name": "HEALTH REIMB MEDICARE", "revised_budget": 768657.0, "actual": 777862.28, "original_budget": 768657.0 }, { "name": "LIEUTENANT", "revised_budget": 721721.0, "actual": 594611.07, "original_budget": 721721.0 }, { "name": "TRASH DISPOSAL", "revised_budget": 716816.0, "actual": 578684.67, "original_budget": 716816.0 }, { "name": "EDUCATIONAL SUPPLIES", "revised_budget": 684445.36, "actual": 544470.04, "original_budget": 400234.0 }, { "name": "SUBSTITUTES", "revised_budget": 683000.0, "actual": 357505.51, "original_budget": 554000.0 }, { "name": "HEAVY EQUIP OPERATOR", "revised_budget": 672664.0, "actual": 426237.83, "original_budget": 668664.0 }, { "name": "PROFESSIONAL SALARIES #2", "revised_budget": 664147.0, "actual": 420255.07, "original_budget": 0.0 }, { "name": "MOTOR VEHICLE", "revised_budget": 660585.78, "actual": 501645.02, "original_budget": 184003.78 }, { "name": "ASSISTANT DIVISION HEAD", "revised_budget": 658650.0, "actual": 589791.68, "original_budget": 592043.0 }, { "name": "GAS USED FOR HEAT", "revised_budget": 647848.0, "actual": 665890.89, "original_budget": 647848.0 }, { "name": "TUITION-REGIONAL DISTRICTS", "revised_budget": 627323.0, "actual": 627323.0, "original_budget": 0.0 }, { "name": "OTHER PROF & TECHNICAL", "revised_budget": 612420.8, "actual": 1076698.0, "original_budget": 450321.8 }, { "name": "CAPTAIN", "revised_budget": 588457.0, "actual": 431923.94, "original_budget": 588457.0 }, { "name": "TUITION-COLLABORATIVES", "revised_budget": 584064.37, "actual": 370625.74, "original_budget": -418821.0 }, { "name": "TELECOMMUNICATOR", "revised_budget": 570784.0, "actual": 483123.75, "original_budget": 564484.0 }, { "name": "INFORMATION TECHNOLOGY", "revised_budget": 565807.0, "actual": 545579.38, "original_budget": 572807.0 }, { "name": "MBTA", "revised_budget": 519241.0, "actual": 346120.0, "original_budget": 519241.0 }, { "name": "TRANSFER TO OPEB TRUST FUND", "revised_budget": 511870.0, "actual": 261870.0, "original_budget": 261870.0 }, { "name": "WALLS & FENCES", "revised_budget": 503925.33, "actual": 197111.66, "original_budget": 312533.51 }, { "name": "REPAIRS & MAINTENANCE", "revised_budget": 448557.76, "actual": 138675.0, "original_budget": 448557.76 }, { "name": "LEADER HEAVY EQUIP OPERATOR", "revised_budget": 431825.0, "actual": 258396.26, "original_budget": 422725.0 }, { "name": "STIPENDS", "revised_budget": 428306.0, "actual": 350511.78, "original_budget": 428306.0 }, { "name": "DIVISION HEAD", "revised_budget": 421574.0, "actual": 409391.06, "original_budget": 421574.0 }, { "name": "RESERVE FUND TRANSFER", "revised_budget": 395739.0, "actual": 0.0, "original_budget": 444000.0 }, { "name": "CLERICAL SALARIES", "revised_budget": 385374.0, "actual": 439769.82, "original_budget": 189183.0 }, { "name": "INCENTIVE", "revised_budget": 371561.0, "actual": 357093.01, "original_budget": 371561.0 }, { "name": "HOLIDAY", "revised_budget": 347233.0, "actual": 282121.98, "original_budget": 347233.0 }, { "name": "SARGENT", "revised_budget": 331839.0, "actual": 284495.03, "original_budget": 331839.0 }, { "name": "LEGAL SERVICES", "revised_budget": 309800.0, "actual": 339498.79, "original_budget": 309800.0 }, { "name": "EDUCATIONAL SOFTWARE", "revised_budget": 306778.75, "actual": 313016.53, "original_budget": 347656.0 }, { "name": "TRANSFER TO GENERAL FUND", "revised_budget": 292678.0, "actual": 661566.0, "original_budget": 292678.0 }, { "name": "STATION MECH/PIPEFITTER II", "revised_budget": 289337.0, "actual": 256834.68, "original_budget": 282299.0 }, { "name": "R&M MOTOR VEHICLES", "revised_budget": 279355.0, "actual": 320130.53, "original_budget": 264355.0 }, { "name": "COMPUTER RENTAL/LEASE", "revised_budget": 265200.0, "actual": 222461.39, "original_budget": 265200.0 }, { "name": "SPECIAL CLERK", "revised_budget": 255805.0, "actual": 296461.72, "original_budget": 254305.0 }, { "name": "GROUND IMPROVEMENTS", "revised_budget": 240000.0, "actual": 155069.25, "original_budget": 0.0 }, { "name": "WATER/SEWER", "revised_budget": 238669.0, "actual": 157231.56, "original_budget": 238669.0 }, { "name": "MECHANIC SUPERVISOR", "revised_budget": 236661.0, "actual": 220607.78, "original_budget": 236661.0 }, { "name": "SPECIAL LABOR 1", "revised_budget": 229713.0, "actual": 259644.39, "original_budget": 228513.0 }, { "name": "PARK", "revised_budget": 225224.0, "actual": 171519.02, "original_budget": 225224.0 }, { "name": "MECHANIC PIPEFITTER", "revised_budget": 225012.0, "actual": 170397.21, "original_budget": 225012.0 }, { "name": "GRINDING/COMPOST REMOVAL", "revised_budget": 224600.0, "actual": 178460.0, "original_budget": 224600.0 }, { "name": "BUILDING IMPROVEMENTS", "revised_budget": 217525.09, "actual": 16134.0, "original_budget": 4132.15 }, { "name": "MECHANIC", "revised_budget": 206522.0, "actual": 151441.4, "original_budget": 206522.0 }, { "name": "PUBLIC WORKS EQUIPMENT", "revised_budget": 203473.99, "actual": 130320.13, "original_budget": 6047.99 }, { "name": "UNEMPLOYMENT COMP SALARIES", "revised_budget": 200000.0, "actual": 169255.19, "original_budget": 200000.0 }, { "name": "INTEREST ON SHORT-TERM DEBT", "revised_budget": 197000.0, "actual": 196903.92, "original_budget": 197000.0 }, { "name": "GASOLINE UNLEADED", "revised_budget": 194127.0, "actual": 110834.15, "original_budget": 194127.0 }, { "name": "EQUIPMENT (REPLACEMENT)", "revised_budget": 181335.52, "actual": 100272.92, "original_budget": 170151.52 }, { "name": "OTHER DISPOSAL", "revised_budget": 180000.0, "actual": 193594.6, "original_budget": 180000.0 }, { "name": "LIBRARY MATERIALS", "revised_budget": 173974.0, "actual": 131121.16, "original_budget": 195560.0 }, { "name": "OTHER SALARIES - STIPENDS", "revised_budget": 170036.0, "actual": 105984.55, "original_budget": 0.0 }, { "name": "BLDG & EQUIP R&M SUPPLIES", "revised_budget": 165262.0, "actual": 86986.39, "original_budget": 180262.0 }, { "name": "WORKING FOREMAN", "revised_budget": 165011.0, "actual": 153649.72, "original_budget": 165011.0 }, { "name": "OTHER EQUIPMENT", "revised_budget": 161451.0, "actual": 114338.59, "original_budget": 57500.0 }, { "name": "R&M OTHER EQUIPMENT", "revised_budget": 151948.0, "actual": 113607.88, "original_budget": 151948.0 }, { "name": "LONGEVITY", "revised_budget": 149354.0, "actual": 137240.55, "original_budget": 149354.0 }, { "name": "SENIOR CLERK II", "revised_budget": 143367.0, "actual": 130967.56, "original_budget": 141846.0 }, { "name": "COMPUTER EQUIPMENT", "revised_budget": 142535.55, "actual": 80865.45, "original_budget": 142535.55 }, { "name": "CUSTODIAL SUPPLIES", "revised_budget": 142256.0, "actual": 110866.51, "original_budget": 142256.0 }, { "name": "ELECT PWR-PUMPING STATIONS", "revised_budget": 141000.0, "actual": 110857.89, "original_budget": 141000.0 }, { "name": "SPECIAL LABOR I", "revised_budget": 136520.0, "actual": 112351.39, "original_budget": 129628.0 }, { "name": "SCHEDULED OT", "revised_budget": 135236.0, "actual": 75910.94, "original_budget": 131736.0 }, { "name": "NIGHT DIFF", "revised_budget": 132651.0, "actual": 132835.82, "original_budget": 132651.0 }, { "name": "RETIREMENT INCENTIVE", "revised_budget": 130000.0, "actual": 0.0, "original_budget": 130000.0 }, { "name": "TAXES", "revised_budget": 122796.0, "actual": 121617.75, "original_budget": 122796.0 }, { "name": "TRAFFIC SUPERS", "revised_budget": 122048.0, "actual": 100179.46, "original_budget": 122048.0 }, { "name": "DIESEL FUEL", "revised_budget": 118032.0, "actual": 103535.67, "original_budget": 118032.0 }, { "name": "GENERAL LABOR IV", "revised_budget": 116709.0, "actual": 106542.29, "original_budget": 116709.0 }, { "name": "SEAS SENIOR HARBOR ASSISTANT", "revised_budget": 113896.0, "actual": 66857.83, "original_budget": 113896.0 }, { "name": "TELEPHONE", "revised_budget": 113638.0, "actual": 65904.95, "original_budget": 113638.0 }, { "name": "POSTAGE", "revised_budget": 98743.0, "actual": 68228.74, "original_budget": 90278.0 }, { "name": "IN-SERVICE TRAINING", "revised_budget": 97049.0, "actual": 32436.67, "original_budget": 97049.0 }, { "name": "MISC OTHER SUPPLIES", "revised_budget": 96161.0, "actual": 75824.21, "original_budget": 96161.0 }, { "name": "R&M FLOATS", "revised_budget": 95000.0, "actual": 73760.54, "original_budget": 95000.0 }, { "name": "WATER METERS", "revised_budget": 95000.0, "actual": 30339.32, "original_budget": 95000.0 }, { "name": "PLANNER", "revised_budget": 94839.0, "actual": 42949.48, "original_budget": 94839.0 }, { "name": "LIFE INSURANCE", "revised_budget": 93424.0, "actual": 62951.62, "original_budget": 93424.0 }, { "name": "SICK BONUS ANNUAL", "revised_budget": 90100.0, "actual": 29500.0, "original_budget": 90100.0 }, { "name": "TRANSP ATHLETIC DRIVERS", "revised_budget": 87000.0, "actual": 53479.78, "original_budget": 77000.0 }, { "name": "RENTALS AND LEASES", "revised_budget": 82520.0, "actual": 67564.4, "original_budget": 82520.0 }, { "name": "TELECOMMUNICATOR SUPERV", "revised_budget": 81824.0, "actual": 73761.28, "original_budget": 81824.0 }, { "name": "TECHNICAL SERVICES SUPERVISOR", "revised_budget": 81501.0, "actual": 56833.02, "original_budget": 81501.0 }, { "name": "HEAD PUBLIC SERVICES", "revised_budget": 81059.0, "actual": 0.0, "original_budget": 81059.0 }, { "name": "SUSTAINABILITY COORD", "revised_budget": 79445.0, "actual": 65755.15, "original_budget": 79445.0 }, { "name": "GRANT COORDINATOR", "revised_budget": 79064.0, "actual": 72160.92, "original_budget": 79064.0 }, { "name": "STAND BY PAY", "revised_budget": 77480.0, "actual": 156780.0, "original_budget": 77480.0 }, { "name": "SICK OWED RETIREMENT", "revised_budget": 77000.0, "actual": 170563.25, "original_budget": 77000.0 }, { "name": "WORKING FOREMAN/TREE SURGEON", "revised_budget": 76710.0, "actual": 69448.39, "original_budget": 76710.0 }, { "name": "PROGRAM MANAGER", "revised_budget": 76407.0, "actual": 69884.84, "original_budget": 76407.0 }, { "name": "SUPERIOR OT", "revised_budget": 76095.0, "actual": 134059.51, "original_budget": 76095.0 }, { "name": "CHILD LIBRARIAN", "revised_budget": 73759.0, "actual": 70109.02, "original_budget": 73759.0 }, { "name": "OTHER PURCHASED SERVICES", "revised_budget": 72879.0, "actual": 267338.33, "original_budget": 78489.0 }, { "name": "ACCOUNTING", "revised_budget": 72000.0, "actual": 8271.88, "original_budget": 72000.0 }, { "name": "YOUNG ADULT LIBRARIAN", "revised_budget": 71834.0, "actual": 56668.54, "original_budget": 71834.0 }, { "name": "WORKING FORMAN BLDG", "revised_budget": 71543.0, "actual": 60723.95, "original_budget": 71543.0 }, { "name": "FIELD CRAFTSMAN MECHANIC", "revised_budget": 70983.0, "actual": 29986.3, "original_budget": 67383.0 }, { "name": "PARK TURF SPECIALIST", "revised_budget": 70922.0, "actual": 64208.67, "original_budget": 70922.0 }, { "name": "IN-STATE TRAVEL", "revised_budget": 70767.0, "actual": 26008.07, "original_budget": 83567.0 }, { "name": "SEAS GROUNDS CARETAKER", "revised_budget": 70052.0, "actual": 57528.83, "original_budget": 70052.0 }, { "name": "PROFFESIONAL REIMBURSEMENT", "revised_budget": 70000.0, "actual": 12012.42, "original_budget": 70000.0 }, { "name": "WATER TECHNICIAN", "revised_budget": 69773.0, "actual": 64003.64, "original_budget": 69773.0 }, { "name": "TSA/403B MATCH", "revised_budget": 68000.0, "actual": 0.0, "original_budget": 68000.0 }, { "name": "OUTREACH WORKER", "revised_budget": 67557.0, "actual": 62048.71, "original_budget": 67557.0 }, { "name": "UNIFORMS/PROTECTIVE CLOTHING", "revised_budget": 67045.0, "actual": 47341.47, "original_budget": 67045.0 }, { "name": "SCHOOL CHOICE ASSESSMENT", "revised_budget": 66431.0, "actual": 66088.0, "original_budget": 66431.0 }, { "name": "VETERANS BENEFITS", "revised_budget": 65000.0, "actual": 34552.11, "original_budget": 65000.0 }, { "name": "TRANSPORTATION COORDINATOR", "revised_budget": 64739.0, "actual": 58420.77, "original_budget": 64739.0 }, { "name": "LIBRARY COORDINATOR", "revised_budget": 64542.0, "actual": 81210.96, "original_budget": 64542.0 }, { "name": "PROGRAM VOLUNTEER COORDINATOR", "revised_budget": 64542.0, "actual": 31995.86, "original_budget": 64542.0 }, { "name": "GIS FIELD TECHNICIAN", "revised_budget": 64206.0, "actual": 62108.49, "original_budget": 64206.0 }, { "name": "ADULT LIBRARIAN", "revised_budget": 64123.0, "actual": 52803.12, "original_budget": 64123.0 }, { "name": "LIBRARY TECH ADMIN", "revised_budget": 63576.0, "actual": 57574.31, "original_budget": 63576.0 }, { "name": "LABOR ATTORNEY", "revised_budget": 63000.0, "actual": 58907.77, "original_budget": 63000.0 }, { "name": "LIBRARY PARAPROFESSIONAL", "revised_budget": 62196.0, "actual": 56214.44, "original_budget": 62196.0 }, { "name": "WATER IMPROVEMENTS", "revised_budget": 61200.0, "actual": 2402.0, "original_budget": 61200.0 }, { "name": "STAFF ENGINEER", "revised_budget": 61135.0, "actual": 0.0, "original_budget": 61135.0 }, { "name": "BILLING TECH", "revised_budget": 61000.0, "actual": 57695.06, "original_budget": 61000.0 }, { "name": "PSYCHOLOGICAL COUNSELING", "revised_budget": 60780.0, "actual": 59019.39, "original_budget": 60780.0 }, { "name": "PRINTING/FORMS", "revised_budget": 60538.0, "actual": 49337.72, "original_budget": 60538.0 }, { "name": "STREET LIGHTING", "revised_budget": 60000.0, "actual": 52735.86, "original_budget": 60000.0 }, { "name": "VACATION PAY/BONUS", "revised_budget": 60000.0, "actual": 0.0, "original_budget": 60000.0 }, { "name": "GEN'L LABOR/NUTR COORD", "revised_budget": 59118.0, "actual": 53974.45, "original_budget": 59118.0 }, { "name": "BOOKS", "revised_budget": 58548.95, "actual": 36478.67, "original_budget": 39102.0 }, { "name": "LIBRARY TECH", "revised_budget": 57857.0, "actual": 37544.5, "original_budget": 57857.0 }, { "name": "APPRAISOR SERVICES", "revised_budget": 57500.0, "actual": 0.0, "original_budget": 57500.0 }, { "name": "ATHLETICS OFFICIALS SALARIES", "revised_budget": 57120.0, "actual": 57030.0, "original_budget": 67120.0 }, { "name": "UNIFORM ALLOWANCE", "revised_budget": 55199.0, "actual": 50991.52, "original_budget": 55199.0 }, { "name": "SENIOR LIBRARY ASSISTANT", "revised_budget": 55000.0, "actual": 50180.11, "original_budget": 55000.0 }, { "name": "MISC OFFICE SUPPLIES", "revised_budget": 54440.0, "actual": 120332.32, "original_budget": 54440.0 }, { "name": "OTHER MISC EXPENSE", "revised_budget": 54352.0, "actual": 271104.5, "original_budget": 90993.0 }, { "name": "LIBRARY TECH SVCS ASSISTANT", "revised_budget": 53557.0, "actual": 31327.6, "original_budget": 53557.0 }, { "name": "INSPECTOR OT", "revised_budget": 53171.0, "actual": 18110.21, "original_budget": 53171.0 }, { "name": "TRANSFER STATION OPERATOR", "revised_budget": 53071.0, "actual": 47588.75, "original_budget": 53071.0 }, { "name": "PROFESSIONAL & TECHNICAL", "revised_budget": 50521.0, "actual": 41472.48, "original_budget": 67340.0 }, { "name": "ATHLETICS MEDICAL SALARIES", "revised_budget": 50388.0, "actual": 17550.0, "original_budget": 50388.0 }, { "name": "UNUSED SICK-LEAVE BUYBACK", "revised_budget": 50000.0, "actual": 4928.66, "original_budget": 50000.0 }, { "name": "OFFICE ASSISTANT", "revised_budget": 49068.0, "actual": 13334.74, "original_budget": 49068.0 }, { "name": "NOBLE SERVICES", "revised_budget": 48173.0, "actual": 48173.0, "original_budget": 48173.0 }, { "name": "LANDSCAPING SUPPLIES", "revised_budget": 47976.0, "actual": 24279.06, "original_budget": 47976.0 }, { "name": "POLICE DEFIBR STIPEND", "revised_budget": 47539.0, "actual": 40767.41, "original_budget": 47539.0 }, { "name": "MOSQUITO CONTROL PROJECTS", "revised_budget": 46138.0, "actual": 30760.0, "original_budget": 46138.0 }, { "name": "TESTING SERVICES", "revised_budget": 45655.0, "actual": 9686.65, "original_budget": 61755.0 }, { "name": "DUES", "revised_budget": 43796.0, "actual": 69190.43, "original_budget": 43796.0 }, { "name": "R&M COMPUTER EQUIPMENT", "revised_budget": 40391.0, "actual": 39862.81, "original_budget": 40391.0 }, { "name": "TECHNOLOGY EQUIPMENT", "revised_budget": 38140.0, "actual": 30932.4, "original_budget": 38140.0 }, { "name": "TEMPORY LIBRARY ASSISTANT", "revised_budget": 37306.0, "actual": 25043.27, "original_budget": 37306.0 }, { "name": "SUBSCRIPTIONS", "revised_budget": 36081.0, "actual": 13620.31, "original_budget": 36081.0 }, { "name": "OFFICE SUPPLIES", "revised_budget": 35897.22, "actual": 30844.34, "original_budget": 22250.0 }, { "name": "MISC BLDG R&M SUPPLIES", "revised_budget": 34615.0, "actual": 13906.31, "original_budget": 34615.0 }, { "name": "CELLULAR PHONES", "revised_budget": 33109.0, "actual": 26475.58, "original_budget": 33109.0 }, { "name": "TEMP GENERAL CLERK", "revised_budget": 33000.0, "actual": 39529.15, "original_budget": 33000.0 }, { "name": "ADULT PAGE", "revised_budget": 32103.0, "actual": 24738.75, "original_budget": 32103.0 }, { "name": "LICENSE/PERMITS EXPENSE", "revised_budget": 30295.0, "actual": 18396.52, "original_budget": 30295.0 }, { "name": "ENGINEERING/ARCHITECTURAL", "revised_budget": 30000.0, "actual": 16773.75, "original_budget": 30000.0 }, { "name": "PAVEMENT MARKING SUPPLIES", "revised_budget": 30000.0, "actual": 0.0, "original_budget": 30000.0 }, { "name": "MECHANIC PIPEFITTER II", "revised_budget": 29808.0, "actual": 0.0, "original_budget": 29808.0 }, { "name": "BUS MONITOR", "revised_budget": 27210.0, "actual": 12455.29, "original_budget": 0.0 }, { "name": "STATION EQUIP & SUPPLIES", "revised_budget": 27060.0, "actual": 19726.1, "original_budget": 27060.0 }, { "name": "INSIDE DETAIL", "revised_budget": 25359.0, "actual": 141908.48, "original_budget": 25359.0 }, { "name": "TEMP OFFICER", "revised_budget": 24429.0, "actual": 23195.12, "original_budget": 24429.0 }, { "name": "R&M RADIO", "revised_budget": 24410.0, "actual": 31880.59, "original_budget": 24410.0 }, { "name": "MISC MEDICAL & SURGICAL", "revised_budget": 23865.0, "actual": 13022.85, "original_budget": 25548.0 }, { "name": "ATHLETICS CUSTODIAN", "revised_budget": 23038.0, "actual": 18564.4, "original_budget": 23038.0 }, { "name": "WORKERS COMP BILLS", "revised_budget": 23000.0, "actual": 0.0, "original_budget": 23000.0 }, { "name": "SEASONAL LABOR", "revised_budget": 22834.0, "actual": 6126.79, "original_budget": 22834.0 }, { "name": "TEMP DISPATCHER", "revised_budget": 22730.0, "actual": 25540.71, "original_budget": 22730.0 }, { "name": "VACATION OWED", "revised_budget": 22700.0, "actual": 7106.24, "original_budget": 20000.0 }, { "name": "TESTING SUPPLIES", "revised_budget": 21404.0, "actual": 11560.62, "original_budget": 5304.0 }, { "name": "COURT OT", "revised_budget": 20400.0, "actual": 7756.29, "original_budget": 20400.0 }, { "name": "INTERNET ACCESS", "revised_budget": 20388.0, "actual": 38345.7, "original_budget": 20388.0 }, { "name": "BALLOTS", "revised_budget": 20000.0, "actual": 0.0, "original_budget": 20000.0 }, { "name": "TEMP SPECIAL CLERK", "revised_budget": 20000.0, "actual": 1133.38, "original_budget": 20000.0 }, { "name": "MEDICAL/DOCTOR SERVICES", "revised_budget": 19280.0, "actual": 7140.0, "original_budget": 19280.0 }, { "name": "TIRES", "revised_budget": 18710.0, "actual": 19101.62, "original_budget": 18710.0 }, { "name": "SMALL EQUIPMENT", "revised_budget": 18522.0, "actual": 2569.61, "original_budget": 18522.0 }, { "name": "TRAINING SUPPLIES", "revised_budget": 18000.0, "actual": 14714.2, "original_budget": 18000.0 }, { "name": "EMPLOYEE TRAINING/SEMINARS", "revised_budget": 17819.0, "actual": 4938.16, "original_budget": 0.0 }, { "name": "OUT OF RANK", "revised_budget": 17610.0, "actual": 34188.38, "original_budget": 17610.0 }, { "name": "INJURY LEAVE BILLS", "revised_budget": 16530.0, "actual": 8042.1, "original_budget": 16530.0 }, { "name": "SPECIAL LICENSE STIPEND", "revised_budget": 16500.0, "actual": 11250.0, "original_budget": 16500.0 }, { "name": "SAFETY SUPPLIES/EQUIPMENT", "revised_budget": 16100.0, "actual": 4806.96, "original_budget": 16100.0 }, { "name": "SALT", "revised_budget": 16085.0, "actual": 145475.9, "original_budget": 16085.0 }, { "name": "ATHLETIC POLICE DUTY SALARY", "revised_budget": 16000.0, "actual": 4584.14, "original_budget": 6000.0 }, { "name": "IN-STATE CONFERENCE", "revised_budget": 15690.0, "actual": 2876.14, "original_budget": 2040.0 }, { "name": "GRASS SEED", "revised_budget": 15450.0, "actual": 14273.15, "original_budget": 15450.0 }, { "name": "SEAS HARBOR PUMPOUT ASSIST", "revised_budget": 15430.0, "actual": 3454.46, "original_budget": 15430.0 }, { "name": "MEDICAL & SURGICAL SUPPLIES", "revised_budget": 15242.0, "actual": 10291.61, "original_budget": 13359.0 }, { "name": "RMV NONRENEWAL SURCHARGE", "revised_budget": 15200.0, "actual": 10136.0, "original_budget": 15200.0 }, { "name": "DISPOSAL AREA MAINT SUPPLIES", "revised_budget": 15000.0, "actual": 12575.0, "original_budget": 15000.0 }, { "name": "PERM POLICE", "revised_budget": 15000.0, "actual": 6345.72, "original_budget": 15000.0 }, { "name": "R&M TRAFFIC CONTROL EQUIP", "revised_budget": 15000.0, "actual": 6109.48, "original_budget": 15000.0 }, { "name": "DOUBLE TIME", "revised_budget": 14233.0, "actual": 105118.28, "original_budget": 14233.0 }, { "name": "MISC CUSTODIAL SUPPLIES", "revised_budget": 14175.0, "actual": 9055.51, "original_budget": 14175.0 }, { "name": "R&M OFFICE EQUIPMENT", "revised_budget": 13100.0, "actual": 6603.76, "original_budget": 13100.0 }, { "name": "METRO AREA PLANNING COUNC", "revised_budget": 12327.0, "actual": 7182.0, "original_budget": 12327.0 }, { "name": "SIGNS", "revised_budget": 12250.0, "actual": 38395.86, "original_budget": 12250.0 }, { "name": "SMALL TOOLS", "revised_budget": 12250.0, "actual": 13221.03, "original_budget": 12250.0 }, { "name": "TREES & SHRUBS SUPPLIES", "revised_budget": 12000.0, "actual": 0.0, "original_budget": 12000.0 }, { "name": "CLEANING SUPPLIES", "revised_budget": 11945.0, "actual": 10193.17, "original_budget": 11945.0 }, { "name": "PROFESSIONAL DEVELOPMENT", "revised_budget": 11866.0, "actual": 1958.19, "original_budget": 2500.0 }, { "name": "PAPER & PRINTER SUPPLIES", "revised_budget": 11730.0, "actual": 11191.14, "original_budget": 4080.0 }, { "name": "TRAIN ACADEMY", "revised_budget": 11400.0, "actual": 0.0, "original_budget": 11400.0 }, { "name": "MATRON MONITOR", "revised_budget": 11000.0, "actual": 6466.04, "original_budget": 11000.0 }, { "name": "SEASONAL DOCENT", "revised_budget": 10899.0, "actual": 2264.58, "original_budget": 10899.0 }, { "name": "R&M VEHICLES NON-HIGHWAY", "revised_budget": 10650.0, "actual": 13616.56, "original_budget": 10650.0 }, { "name": "AIR POLUTION CONTROL", "revised_budget": 10585.0, "actual": 8090.0, "original_budget": 10585.0 }, { "name": "SEAS SUMMER CLERICAL", "revised_budget": 10504.0, "actual": 0.0, "original_budget": 10504.0 }, { "name": "COA TEMP SPECIAL CLERK", "revised_budget": 10000.0, "actual": 6627.47, "original_budget": 10000.0 }, { "name": "BOAT GASOLINE", "revised_budget": 9800.0, "actual": 4480.79, "original_budget": 9800.0 }, { "name": "STREET SWEEPER SUPPLIES", "revised_budget": 9800.0, "actual": 8676.71, "original_budget": 9800.0 }, { "name": "R&M ALARM EQUIPMENT", "revised_budget": 9460.0, "actual": 6650.11, "original_budget": 9460.0 }, { "name": "DUES AND MEMBERSHIPS", "revised_budget": 8836.0, "actual": 1150.0, "original_budget": 1020.0 }, { "name": "SEAS BEACH SUPERVISOR", "revised_budget": 8710.0, "actual": 7361.64, "original_budget": 8710.0 }, { "name": "R&M RESTROOMS", "revised_budget": 8500.0, "actual": 4656.41, "original_budget": 8500.0 }, { "name": "ADVERTISING", "revised_budget": 8460.0, "actual": 127428.05, "original_budget": 8460.0 }, { "name": "LEGAL NOTICES", "revised_budget": 8350.0, "actual": 3538.5, "original_budget": 8350.0 }, { "name": "LIBRARY SUPPLIES", "revised_budget": 8075.0, "actual": 6598.52, "original_budget": 14195.0 }, { "name": "CURBSIDE RECYCLING BINS", "revised_budget": 8000.0, "actual": 7900.0, "original_budget": 8000.0 }, { "name": "PAINT", "revised_budget": 8000.0, "actual": 8044.26, "original_budget": 8000.0 }, { "name": "STONE DUST", "revised_budget": 8000.0, "actual": 0.0, "original_budget": 8000.0 }, { "name": "OVERRIDE ELECTION SALARIES", "revised_budget": 7500.0, "actual": 2076.14, "original_budget": 7500.0 }, { "name": "TOWN ELECTION SALARIES", "revised_budget": 7500.0, "actual": 0.0, "original_budget": 7500.0 }, { "name": "PROSECUTOR", "revised_budget": 7485.0, "actual": 6296.06, "original_budget": 7485.0 }, { "name": "RENTAL-PHOTOCOPIER", "revised_budget": 7200.0, "actual": 3442.85, "original_budget": 7200.0 }, { "name": "IN-STATE TRAVEL PRINCIPAL", "revised_budget": 7061.72, "actual": 3733.72, "original_budget": 4794.0 }, { "name": "ELECTED OFFICIAL EXPENSES", "revised_budget": 7050.0, "actual": 4500.0, "original_budget": 7050.0 }, { "name": "CLERICAL PARA SALARIES", "revised_budget": 7000.0, "actual": 0.0, "original_budget": 0.0 }, { "name": "MEDICARE PENALTY", "revised_budget": 6986.0, "actual": 1542.0, "original_budget": 6986.0 }, { "name": "INSTRUCTIONAL EQUIPMENT", "revised_budget": 6745.0, "actual": 7484.52, "original_budget": 16080.0 }, { "name": "WREATHS & FLOWERS", "revised_budget": 6350.0, "actual": 5111.35, "original_budget": 6350.0 }, { "name": "OTHER CLERICAL SALARIES", "revised_budget": 6120.0, "actual": 5607.13, "original_budget": 6120.0 }, { "name": "FIRE PREVENTION OFFICER", "revised_budget": 6000.0, "actual": 5389.4, "original_budget": 6000.0 }, { "name": "MAPS", "revised_budget": 6000.0, "actual": 10797.27, "original_budget": 6000.0 }, { "name": "GROUNDSKEEPING SUPPLIES", "revised_budget": 5600.0, "actual": 1601.88, "original_budget": 5600.0 }, { "name": "EQUIPMENT (NEW)", "revised_budget": 5100.0, "actual": 0.0, "original_budget": 5100.0 }, { "name": "RENTAL-EQUIPMENT", "revised_budget": 5090.0, "actual": 0.0, "original_budget": 5090.0 }, { "name": "OIL FOR HEAT", "revised_budget": 5080.0, "actual": 4729.11, "original_budget": 5080.0 }, { "name": "R&M PLAYGROUND EQUIP", "revised_budget": 5000.0, "actual": 3060.95, "original_budget": 5000.0 }, { "name": "R&M SCALES", "revised_budget": 5000.0, "actual": 0.0, "original_budget": 5000.0 }, { "name": "FLAGS", "revised_budget": 4900.0, "actual": 588.2, "original_budget": 4900.0 }, { "name": "PHOTOCOPYING SUPPLIES", "revised_budget": 4860.0, "actual": 3176.98, "original_budget": 4860.0 }, { "name": "R&M BOAT", "revised_budget": 4800.0, "actual": 7937.98, "original_budget": 4800.0 }, { "name": "SMALL OFFICE EQUIPMENT", "revised_budget": 4760.0, "actual": 1225.62, "original_budget": 4760.0 }, { "name": "PRINTING SERVICES", "revised_budget": 4590.0, "actual": 1729.04, "original_budget": 157428.0 }, { "name": "R&M HAULING EQUIPMENT", "revised_budget": 4500.0, "actual": 677.45, "original_budget": 4500.0 }, { "name": "PUBLIC SAFETY EQUIPMENT", "revised_budget": 4171.87, "actual": 0.0, "original_budget": 4171.87 }, { "name": "FIRE MECHANIC", "revised_budget": 4166.0, "actual": 3727.92, "original_budget": 4166.0 }, { "name": "TELECOMMUNICATOR STIPEND", "revised_budget": 4160.0, "actual": 2048.0, "original_budget": 4160.0 }, { "name": "ANNUAL TOWN MEETING SALARIES", "revised_budget": 4000.0, "actual": 1965.06, "original_budget": 4000.0 }, { "name": "FIRE EMERGENCY MNGT STIPEND", "revised_budget": 4000.0, "actual": 3593.86, "original_budget": 4000.0 }, { "name": "FIRE EMT COORDINATOR", "revised_budget": 4000.0, "actual": 3516.02, "original_budget": 4000.0 }, { "name": "FIRE TRAINING OFFICER", "revised_budget": 4000.0, "actual": 3285.26, "original_budget": 4000.0 }, { "name": "HEALING ABUSE WORKING CHNG", "revised_budget": 4000.0, "actual": 4000.0, "original_budget": 4000.0 }, { "name": "TELEPHONE ANSWERING SERVICE", "revised_budget": 4000.0, "actual": 3845.95, "original_budget": 4000.0 }, { "name": "TOWN REPORT", "revised_budget": 4000.0, "actual": 3905.78, "original_budget": 4000.0 }, { "name": "FIREFIGHTING SUPPLIES", "revised_budget": 3700.0, "actual": 2000.0, "original_budget": 3700.0 }, { "name": "NIGHT MTG CLERICAL STIPEND", "revised_budget": 3600.0, "actual": 8000.0, "original_budget": 3600.0 }, { "name": "MOORING/BARGE SERVICE", "revised_budget": 3500.0, "actual": 8542.32, "original_budget": 3500.0 }, { "name": "R&M PASSIVE PARKS", "revised_budget": 3500.0, "actual": 0.0, "original_budget": 3500.0 }, { "name": "COMPUTER SUPPLIES", "revised_budget": 3448.0, "actual": 2023.83, "original_budget": 3448.0 }, { "name": "CONTAINER RENTAL", "revised_budget": 3400.0, "actual": 3672.0, "original_budget": 3400.0 }, { "name": "DEEDS", "revised_budget": 3300.0, "actual": 0.0, "original_budget": 3300.0 }, { "name": "MISC VEHICULAR SUPPLIES", "revised_budget": 3250.0, "actual": 15815.25, "original_budget": 3250.0 }, { "name": "MEDICAID SERVICES", "revised_budget": 3200.0, "actual": 790.69, "original_budget": 3200.0 }, { "name": "R&M FIRE EQUIPMENT", "revised_budget": 3182.0, "actual": 87.85, "original_budget": 3182.0 }, { "name": "RESIDENT BOOKS", "revised_budget": 2800.0, "actual": 0.0, "original_budget": 2800.0 }, { "name": "RENTAL-BUILDINGS", "revised_budget": 2790.0, "actual": 2140.0, "original_budget": 2790.0 }, { "name": "R&M GAS PUMPS", "revised_budget": 2579.0, "actual": 550.0, "original_budget": 2579.0 }, { "name": "FIRE PREVENTION SUPPLIES", "revised_budget": 2243.0, "actual": 1086.0, "original_budget": 2243.0 }, { "name": "MOTOR OIL & GREASE", "revised_budget": 2200.0, "actual": 1372.43, "original_budget": 2200.0 }, { "name": "R&M EMERGENCY GENERATOR", "revised_budget": 2080.0, "actual": 443.63, "original_budget": 2080.0 }, { "name": "BANDS & MARCHERS", "revised_budget": 2000.0, "actual": 0.0, "original_budget": 2000.0 }, { "name": "DER STIPEND", "revised_budget": 2000.0, "actual": 0.0, "original_budget": 2000.0 }, { "name": "SETTLEMENT CLAIMS", "revised_budget": 2000.0, "actual": 0.0, "original_budget": 2000.0 }, { "name": "GR BOS POLICE COUNCIL", "revised_budget": 1976.0, "actual": 0.0, "original_budget": 1976.0 }, { "name": "CLERICAL STIPEND", "revised_budget": 1800.0, "actual": 2200.0, "original_budget": 1800.0 }, { "name": "FINGER PHOTO", "revised_budget": 1800.0, "actual": 1066.02, "original_budget": 1800.0 }, { "name": "WARRANTS", "revised_budget": 1800.0, "actual": 125.0, "original_budget": 1800.0 }, { "name": "IN-STATE LOCAL TRAVEL", "revised_budget": 1600.0, "actual": 0.0, "original_budget": 1600.0 }, { "name": "INSPECTOR SUPPLIES", "revised_budget": 1560.0, "actual": 1646.8, "original_budget": 1560.0 }, { "name": "CHEMICALS", "revised_budget": 1500.0, "actual": 0.0, "original_budget": 1500.0 }, { "name": "LYNPAC", "revised_budget": 1500.0, "actual": 0.0, "original_budget": 1500.0 }, { "name": "SAND", "revised_budget": 1500.0, "actual": 1051.72, "original_budget": 1500.0 }, { "name": "BANKING SERVICES", "revised_budget": 1400.0, "actual": 3054.96, "original_budget": 1400.0 }, { "name": "R&M HVAC EQUIPMENT", "revised_budget": 1300.0, "actual": 2944.0, "original_budget": 1300.0 }, { "name": "R&M TELETYPE", "revised_budget": 1300.0, "actual": 839.5, "original_budget": 1300.0 }, { "name": "STATIONERY", "revised_budget": 1300.0, "actual": 0.0, "original_budget": 1300.0 }, { "name": "JUVENILE OFFICER", "revised_budget": 1200.0, "actual": 710.71, "original_budget": 1200.0 }, { "name": "R&M TELEPHONE", "revised_budget": 1040.0, "actual": 4282.81, "original_budget": 1040.0 }, { "name": "FLOAT SUPPLIES", "revised_budget": 1000.0, "actual": 134.27, "original_budget": 1000.0 }, { "name": "INDEMNIF OFFICER STIPEND", "revised_budget": 1000.0, "actual": 0.0, "original_budget": 1000.0 }, { "name": "LANDFILL MAINT SUPPLIES", "revised_budget": 1000.0, "actual": 0.0, "original_budget": 1000.0 }, { "name": "TELEPHONE/ALARM", "revised_budget": 900.0, "actual": 570.26, "original_budget": 900.0 }, { "name": "PAPER", "revised_budget": 874.0, "actual": 0.0, "original_budget": 874.0 }, { "name": "TUITION REIMBURSEMENT", "revised_budget": 825.0, "actual": 0.0, "original_budget": 825.0 }, { "name": "TEMP HEAVY EQUIP OPERATOR", "revised_budget": 800.0, "actual": 0.0, "original_budget": 800.0 }, { "name": "OTHER SUPPLIES", "revised_budget": 714.0, "actual": 0.0, "original_budget": 714.0 }, { "name": "REGISTER VOTERS SALARIES", "revised_budget": 700.0, "actual": 0.0, "original_budget": 700.0 }, { "name": "BOAT SUPPLIES", "revised_budget": 600.0, "actual": 0.0, "original_budget": 600.0 }, { "name": "VITAL STATISTICS", "revised_budget": 600.0, "actual": 0.0, "original_budget": 600.0 }, { "name": "VETERANARY SERVICES", "revised_budget": 572.0, "actual": 215.75, "original_budget": 572.0 }, { "name": "VEHICULAR SUPPLIES", "revised_budget": 510.0, "actual": 924.42, "original_budget": 510.0 }, { "name": "ELECTRONICS", "revised_budget": 500.0, "actual": 0.0, "original_budget": 500.0 }, { "name": "INSP OFFICER", "revised_budget": 500.0, "actual": 439.47, "original_budget": 500.0 }, { "name": "MISC WATERFRONT SUPPLIES", "revised_budget": 500.0, "actual": 0.0, "original_budget": 500.0 }, { "name": "OUT-OF-STATE TRAVEL", "revised_budget": 500.0, "actual": 10611.12, "original_budget": 500.0 }, { "name": "BOARD OR COMM SALARIES", "revised_budget": 450.0, "actual": 300.0, "original_budget": 450.0 }, { "name": "YVS OFFICER", "revised_budget": 400.0, "actual": 359.16, "original_budget": 400.0 }, { "name": "IN-STATE TRAVEL-TRAINING", "revised_budget": 325.0, "actual": 2847.33, "original_budget": 325.0 }, { "name": "FOOD & FOOD SVC SUPPLIES", "revised_budget": 312.0, "actual": 233.29, "original_budget": 312.0 }, { "name": "BOAT SMALL EQUIPMENT", "revised_budget": 300.0, "actual": 0.0, "original_budget": 300.0 }, { "name": "NARCOTIC OFFICER", "revised_budget": 300.0, "actual": 269.04, "original_budget": 300.0 }, { "name": "BELL RINGER STIPEND", "revised_budget": 270.0, "actual": 0.0, "original_budget": 270.0 }, { "name": "CONSTABLE", "revised_budget": 250.0, "actual": 1485.0, "original_budget": 250.0 }, { "name": "EMERG MNGT SUPPLIES", "revised_budget": 202.0, "actual": 0.0, "original_budget": 202.0 }, { "name": "DOG FOOD", "revised_budget": 104.0, "actual": 0.0, "original_budget": 104.0 }, { "name": "ASSISTANT ENGINEER", "revised_budget": 0.0, "actual": 31334.84, "original_budget": 0.0 }, { "name": "CHIEF PROCUREMENT OFFICER", "revised_budget": 0.0, "actual": 47240.76, "original_budget": 0.0 }, { "name": "COA CUSTODIAN", "revised_budget": 0.0, "actual": 342.55, "original_budget": 0.0 }, { "name": "CUSTODIAN OT", "revised_budget": 0.0, "actual": 14542.79, "original_budget": 90688.0 }, { "name": "DISPATCH DEFIBR STIPEND", "revised_budget": 0.0, "actual": 1690.0, "original_budget": 0.0 }, { "name": "ELECTRIC EQUIPMENT", "revised_budget": 0.0, "actual": 117200.82, "original_budget": 0.0 }, { "name": "EMERGENCY OVERTIME", "revised_budget": 0.0, "actual": 67.52, "original_budget": 0.0 }, { "name": "FIELD TRAINING OFFICER STIPEND", "revised_budget": 0.0, "actual": 3592.92, "original_budget": 0.0 }, { "name": "GENERAL CLERK", "revised_budget": 0.0, "actual": 1265.71, "original_budget": 0.0 }, { "name": "HAZMAT STIPEND", "revised_budget": 0.0, "actual": 5000.0, "original_budget": 0.0 }, { "name": "HOT TOP", "revised_budget": 0.0, "actual": 25862.06, "original_budget": 0.0 }, { "name": "INJURY PAYROLL", "revised_budget": 0.0, "actual": 246711.64, "original_budget": 0.0 }, { "name": "INTRAMURAL SALARIES", "revised_budget": 0.0, "actual": 0.0, "original_budget": 0.0 }, { "name": "LIGHT EXPEMPT", "revised_budget": 0.0, "actual": 1124241.04, "original_budget": 0.0 }, { "name": "LIGHT NONEXEMPT", "revised_budget": 0.0, "actual": 203445.12, "original_budget": 0.0 }, { "name": "LIGHT UNION", "revised_budget": 0.0, "actual": 1134580.74, "original_budget": 0.0 }, { "name": "LOCAL INSPECTORS", "revised_budget": 0.0, "actual": 98.14, "original_budget": 0.0 }, { "name": "OPERATIONAL SUPPORT PERSONNEL", "revised_budget": 0.0, "actual": 0.0, "original_budget": 524212.0 }, { "name": "OUTSIDE DETAIL", "revised_budget": 0.0, "actual": 16100.0, "original_budget": 0.0 }, { "name": "PER DIEM LIBRARIAN", "revised_budget": 0.0, "actual": 5475.0, "original_budget": 0.0 }, { "name": "POLICE POST STIPEND", "revised_budget": 0.0, "actual": 20323.93, "original_budget": 0.0 }, { "name": "PROF SALARY STIPENDS", "revised_budget": 0.0, "actual": 16433.7, "original_budget": 0.0 }, { "name": "RENTAL-OFFICE EQUIP", "revised_budget": 0.0, "actual": 5420.47, "original_budget": 0.0 }, { "name": "R&M COPIER EQUIPMENT", "revised_budget": 0.0, "actual": -124.94, "original_budget": 0.0 }, { "name": "R&M WALLS AND FENCES", "revised_budget": 0.0, "actual": 94.06, "original_budget": 0.0 }, { "name": "SCHOOLS PCARD", "revised_budget": 0.0, "actual": -153.36, "original_budget": 0.0 }, { "name": "SEWER IMPROVEMENTS", "revised_budget": 0.0, "actual": 862.02, "original_budget": 0.0 }, { "name": "SMALL CUSTODIAL EQUIPMENT", "revised_budget": 0.0, "actual": 0.0, "original_budget": 3876.0 }, { "name": "SPECIALIZED HEAVY EQU OPERATOR", "revised_budget": 0.0, "actual": 57912.33, "original_budget": 0.0 }, { "name": "SPECIAL STIPEND", "revised_budget": 0.0, "actual": 3365.52, "original_budget": 0.0 }, { "name": "SPED SUPPLIES", "revised_budget": 0.0, "actual": 0.0, "original_budget": 0.0 }, { "name": "STRAIGHT TIME", "revised_budget": 0.0, "actual": 31964.6, "original_budget": 0.0 }, { "name": "TOWN ENGINEER", "revised_budget": 0.0, "actual": 103392.87, "original_budget": 0.0 }, { "name": "TRANSFER TO HARBOR FUND", "revised_budget": 0.0, "actual": 1694.0, "original_budget": 0.0 }, { "name": "TRANSFER TO SEWER FUND", "revised_budget": 0.0, "actual": 11892.0, "original_budget": 0.0 }, { "name": "TRANSFER TO WATER FUND", "revised_budget": 0.0, "actual": 12038.0, "original_budget": 0.0 }, { "name": "WATER EQUIPMENT", "revised_budget": 0.0, "actual": 724.72, "original_budget": 0.0 }, { "name": "WORKING FOREMAN CONSTRUCTION", "revised_budget": 0.0, "actual": 69735.09, "original_budget": 0.0 }, { "name": "WORKING FOREMAN MAINTENANCE", "revised_budget": 0.0, "actual": 84002.94, "original_budget": 0.0 }, { "name": "VACATION & RET. PAYOUT-OTHER", "revised_budget": -181649.0, "actual": -36281.5, "original_budget": -182000.0 } ] }