Loading the meeting summary, notes, and navigation…
Loading the meeting summary, notes, and navigation…
These meeting notes are AI-generated and unofficial. They are provided for convenience and are not official Town records or approved municipal minutes. Verify all details using the source video and official Town documents.
The joint meeting focused on a comprehensive review of the Fiscal Year 2026 and 2027 budgets, including a detailed analysis of revenue streams, major expenditure categories, and specific departmental budgets such as the Police Department and Schools. Discussions covered funding mechanisms for capital projects like a new cruiser, the impact of student enrollment changes on school contributions, and the need for greater transparency and detailed breakdowns of general government expenses. Key action items were assigned for financial reporting and further departmental budget presentations, with the next meeting scheduled to continue the review.
Now viewing
Lightly cleaned for readability. Each timestamp opens the video at that point.
Together. And um uh uh tonight I'm going to keep conversation down to uh people on the boards and not have people in the audience jump in with friends. So So that's what I'm
>> see.
Okay.
I pledge allegiance to the flag of the United States of America and to the republic for which it stands, one nation under God, indivisible, with liberty and justice for all.
>> You guys want to call your meeting?
>> Yes.
>> And feel free, please come up and sit at the table.
Order at >> 601 601 chairs.
>> Yeah.
Sorry.
>> How you have I probably uh gave it to other people.
I've had it for over a week now.
My mom always told me you can't get rid of it.
>> You guys open.
>> Um I was thinking since uh Mr. Corsix's been a liaison that he might like to pass this to him and see if he has a structure for tonight's arguments.
So let me just say it's many of you I've talked to oneonone. if I haven't at least I would like to if there's any questions but I broke this down into a in order to be the layers between everybody at least a way to look at it
At a 10,000 ft level and so I think the best way to start this discussion comes from that 10,000 foot level so there's 150 line items in that budget that Justine has passed on to us and I found it very confusing to go over each one of
Them when in fact there is some similarities to some of those that we might want to group together and understand that as a single line item within the within the budget but with many items underneath it. So I wanted to at least take those 150 line items and I broke them down into nine
U types of costs or of expenses. And so I if you haven't seen it I put it into a pie chart like this but I think you've seen it you've seen it. I showed it to you and showed it to you. I did not get a chance to show it to you. I have nuts. I show it. What's that?
>> I have nuts.
>> Okay. So, anyhow, this like just let me give you the nine segments. So, so it's it's schools, administration, police, highway, insurance, general uh government, debt, and fire department.
All right.
Can you give that to us in session?
>> That was in order of how from the largest to the smallest portion of our budget, which let let's just say that the budget ends up being uh $7 million.
Let's just use that as a nice round number. So almost half of that is schools.
The police department uh would be this the administration of the uh of the town which is including uh retirements and and some insuranceances and things like that becomes the second largest police the third largest and so we just breaking those down the one thing that's missing and that I thought might be a
Very important part uh for us to at least consider is the u water treatment pollution water pollution treatment facility, which is what what Scott likes to call it, because it's representing about another $900,000 chunk of operating expenses and income that we
Need to be having done cons, you know, at the same time. Okay? Because I >> that is not part of what I >> that's not part of what I do. So that would be that if you took the the wet water treatment facility, uh that would probably be equal to or a little more than the
Police department budget. And that police department budget is so large because in it is the new brain tree which then goes to the revenue side there. So >> to offset it >> to offset it. So it's it's it's a bigger number but it's a pass through. So then if I look at the top five revenue
Generators okay 75% is through property taxes 10% is through state receipts.
5% in excise taxes. Uh 3% comes from the New Brainree Police uh New Brainree Police Department reimbursement to us or offsetting that. So that's a sizable number. And then u pilots payment in l
Of taxes. Um the major contributor to that would be the u I believe on a pilot it would be >> the state the state of Massachusetts, right? um all other all other revenue streams is 5%. So 75 just breaking it
Down 75% is is generated through raising taxes.
If you look at the and I think this is kind of one of those things that in the long term we want to look at is that 5% of revenue stream that's all other it is it is worth looking at each individual and there's some really interesting things you can gather from that for instance I just just to give you an
Example water revenue is $19,300 in the budget water expenses is $20,000 so it would lead you to say, "Well, geez, we might might want to increase that revenue stream by $700 at least to break even to provide municipal water."
So, some of these little things could turn into fairly sizable things. So I guess the the other thing that poked me in the eye uh was investments. Uh it probably the smallest pie of all. So, whatever we've got our money in, the money that we generate as investment is
Really small, really small. And it would make you wonder where is that where is that investment money coming from and is there a better way to leverage it. It might help us pay for some of these re uh expenses that we're going to be talking about today in these nine
Sections. It may come to the fact that that might save one one particular budget line item if we can find a better understanding of that revenue stream.
So that's where we are and I think the the uh if I if I remember this right one of the things that would be best beneficial for us all since the way I understand you've put the latest figures together you have highlighted on that those items uh on
The budget that have not been firmed up and the school is a perfect example of that and the new branch tree reimbursement is also a a good example of that so that we can we can look at something that is going to be okay to look at. It's been it's been it's first pass is what Justine put together. The
Second pass would be something that we would want to at least look at and say, "Okay, let's hear what makes up that number." So, the police department is here today. Uh it is the second largest next to schools and schools of course is not it's not here yet. We don't have a number for the schools. So the best
Thing to do is if we could look at the police department budget because it's been firmed up at Justine's level. I'm assuming that Justine got those numbers from the police department. So the question is can we review it to understand it and then we can do the same thing with administration because uh a lot of that
Justine has got a pretty good handle on and she can explain to us. There may be some questions and some comments that we want but I think that would be the first pass that we would like to look at. So that's where I stand. I am no longer the leazison after today.
I can't >> I just don't want to talk oneonone with you.
>> Oh, I do. I really don't. I don't mind doing this if that's the chairman's the chairman of the >> I'd rather have everything on public and public meeting.
>> Sure. Right.
>> Discussion so the public can see it.
>> Sure.
>> From this moment forward.
>> Yeah, that's all right with me, too. I don't I don't have a problem with that.
>> All right.
>> Yeah.
>> Thank you.
So, you want to start with the police budget?
>> Well, it's going to turn it I'll let turn it back over to you and I think that's uh uh we'll we'll have that discourse on the individual line items if we're interested in going to the line items.
>> Okay.
>> I have some questions on revenue, sir.
>> Okay.
I'm looking at prior year levy limit, prior year amendment growth. Subtotal for that two and a half times the the new growth. new growth adjustment.
>> 2 and a2%.
>> Yeah, two and a half%.
>> Said not two and a half times.
>> No, two and a half%.
>> Right. Uh the debt exclusion, the maximum levy, what the cherry sheet actually are.
>> Um estimated local receipts, any capital improvement funds, free cash, stabilization funds, and any new fee funds as our total basket or bucket for revenue.
All right.
>> Yeah, that that is that is a topic that has to come up. I mean, we need to look at that number because it's the it's the denominator if I understand this right when you're looking at whether you got a balance but balance not on the balance sheet type but if you're looking at the
Way normally you look at it >> the numerator and the denominator and the denominator is income the numerator is expenses.
>> All right. Well, one one area I'm I'm concerned about is we potentially have a solar payment coming this year by like December cuz we signed that solar >> pure surge. Yes. The >> So I'm wondering how that revenue is that just set aside?
>> No, >> because and this is so where is it? Is it for going strict strictly into capitalization?
>> No, that is miscellaneous revenue um in the revenue projections.
>> Okay. But we're not using it to fund this budget.
>> No.
>> Okay. I'm I'm I'm verifying that cuz >> because that's we might or might not get >> You want to see the cherry sheet?
>> Sure.
>> Just be patient for it.
>> Well, that's what I'm saying. I cuz we don't want to be funding reoccurring like >> services and and on a a a payment that we potentially have or don't have.
>> Yeah.
You know what I mean?
>> I think I I think one of the you know for me at least um the revenue stream I is a very important one and I don't think we know enough about it yet to be able to say that that I don't know if those are fixed but if you'd like them to be fixed and if they change we want to make sure we're not changing the
Denominator just because we would be bigger.
>> So when you when I when I estimate sorry I have no voice I apologize.
You know when I estimate revenue for next year I do look at the miscellane miscellaneous non-reoccurring um so that's where that's plugged in um I look at you know building permits I look at to your point I look at um investments which we are actually seeing an increase this year cuz our money market accounts
In our general fund was sitting so low now we're actually earning um interest so that's all built in there as well we're actually um we've been incurring like thou a few thousand a month now in interest on on our accounts which we weren't as of last year. The $10,000
That I built in last year for administrative cost that's also built into the revenue.
>> Um so I and the breakdown is on the the spreadsheet that I sent you electronically. It's the second tab where you can see last year compared to this year.
>> Okay. Okay. So, so maybe my confusion on that is I was looking at local receipts and fiscal year 25 was 1,86,000.
Then fiscal year 2020 26 was uh 1,8 1,86,000 and then 20 27 was 1,187,000 and I just want to make sure that 100,000 is not going to be fun in the budget. That's that's so that way we in
2028 we don't have a shortfall. There's nothing else coming, >> right?
>> Okay.
>> It's like hiring a full-timer on a grant cuz the grant dies and >> Well, there's no guarantee we're even going to get the 100.
>> I think we need I need we need to poke all of the individual items on the on the on the revenue side, but I think we also need to start working on those 150 line items so we can at least get an >> No, I I get it, but I just I want clarity. Yeah. How do we do this? And also free cash cuz all this comes back
Down cuz like right now there's free cash of75,000 >> 71 >> but we spent $39,000 on a cruiser.
>> No.
>> Well, we're going to finance it.
>> Um Mr. Chair, do you mind?
>> Um so we have 71,000 in free cash, right? Yeah.
>> Um the other half of the cruiser is coming from capital stabilization.
>> Okay.
>> And then we have our regular stabilization which is over 300,000.
>> Okay. And didn't you mention you want to like finance the cruiser versus take out?
>> That's done. That's hard.
>> Thank you. But we can't we still do that?
>> No. Well, why not?
>> I thought we couldn't because you have to in order to finance it, you'd have to have the the title to the car, >> right?
>> And you can't finance it if you won't get it. The grant requires you to have the title in order to I know Chris had mentioned you wanted to take that cost.
>> We had this problem.
>> We had the same problem with my previous cruiser type thing, right, Jeep? Is that That's true.
>> Yeah. because we're getting the grant money to do it.
>> No, I understand that part of it. I was just wondering if you could possibly juggle it around since we still have a little time before now and June 30th.
>> Mr. Chair, the way the town meeting was, it has to come out of capital stabilization. There's no other way cuz that's the way the town meeting was.
>> Yeah, it's too bad. But use up all those funds because it's going to limit our ability to do other capital projects.
Okay. And there's a few >> Yeah. And if if we had known that going if we had known that going in, we'd be have done something different. But, you know, I talked to uh Justine and the chief in December. Um that's we we all agreed that's what we want to do and it didn't happen that way. So,
>> we apolog That's that's all I had on the revenue bucket. So, >> there'll be more.
Okay. Anybody else?
Are we each going to take a piece of this and go home and noodle it? And >> I would say let let couldn't we deal with with the police department's budget there that part of the pie so that we all understand it? And >> you guys be up for that chief.
>> I can give you a preliminary. I didn't come fully prepared to go over everything, but I can give you a preliminary.
>> Justine could explain. Yeah. And he could support it, I guess.
I'm really sorry I sound like this.
>> I am, but I have one one question, just a general question. When I look at these 100 items, um, I just want to ask whether or not it looks like in 2025 it was $22,000. In 2026, it was 24 it was this. It's the same amount of money. Do we ever use actuals to set a budget? or do we just
Roll it ask for the same amount of money?
>> So if you look in your book, I have your the 25 actuals and then 26 obviously we're still linked. So I don't have the actual and then there's the 27. So >> So this this chart doesn't show actual.
>> No, that's just what was budgeted a town meeting.
>> So I have to go to I think it's the 20 You can set up the 2025 audit of all the actual expenses.
>> The audit?
>> Yeah, >> we're doing the audit now.
>> No, I said 2025's audit.
>> Yeah, that's all right. Sorry.
>> You want me to send it to >> actual everyone?
>> Well, in the board and >> I can salaries >> and also the >> fiscal year 2026 >> actual versus expenses >> year to date >> because we're still in it. So I don't have like >> right I I have I have Februaries
Februaries >> but if we if she But it's it was the beginning of February, so it's probably through January. So once she closes out February, if you can send that you have I can I can send it out tomorrow.
>> Okay, fantastic.
>> If you have >> and just send it to copy everyone.
>> No problem.
>> Thank you.
>> So just to be clear to your question, >> the actuals are in the tabs. Yeah, >> you turn the tab, you'll get the actual.
You will not find the actuals in this budget sheet of 151.
>> But if you have any specific questions, I might actually.
>> So, I guess a real good question. So, in 2025, we spent $39,000 on repair and fuel. Then we set a budget of $47,000 for 2026 $47,000 requested for 2027 and recommended.
Where's the, >> you know, historic history that supports adding $10,000? But again, it's because they're working on 27 27 budget. So, I wonder what how did 26 come.
>> We have 26.
>> So, do we have one? I don't have my >> I'm just picking anything that has like I can tell you exactly the penny what I spent right this second. Got it. So, this So the last warrant in fuel I spent $8,927.
>> $8,927 >> the last warrant. So the last warrant cycle which would have been $225 and that was $8,927.
So I looked at that today. Um in the last four years I average $18,000 in fuel.
>> I also have here a date with me until February 10th. And what do we have in the budget?
>> 47,000.
>> So it's 25,000 for fuel mark that's been in there. So it's 2020.
>> It says expenditures for repair and fuel.
>> Yep.
>> So it's repair. So yeah, >> it's both an outline item. So there's 21,000 for repair and there was 25,000 for fuel. That 25,000 for fuel has been sitting there since about 2020. Uh when the fuel prices started fluctuating, that's when they put it in there. I didn't go back to 2020. I know when we
Were in that area we were spending about 24,000 as the prices have come down it's about 181 19,000 is about our average >> and that just changes along with the market >> it yeah it's market price it's state bid but it fluctuates with the market
>> so my actual budget for the town of Hardwick >> Mhm. For fiscal 26 is 650,500.
It >> is 657 650,57.76.
>> It's not 900,000 is what he's saying.
>> The 900.
>> Well, I have right here 675463.
So that's why I'm asking.
>> I was showing 650 on my on my >> Yeah, this is a this is a common problem we have. So Okay.
You wrote a similar number or >> I have the 675 685 463.
>> No, that's what I'm requesting for fiscal 27.
>> Yeah, that's f I'm saying my fiscal 126 my current operating budget >> is 650.
>> Oh, I see 76. Got it.
>> It is not $900,000. the $900,000 >> fiscal year 27.
>> It includes the town of the Brain Tree and there is an in and out for taxation purposes for this town. My fiscal 26 operating budget was only $650,000.
>> Exactly. Exactly. Now, the reason why it comes out that way is because they put it into the revenue stream.
>> So, to make it to make it offset it, we have to make that note. It's an in and out. So in 3 months the town of New Brain Street can say we're done. That money then doesn't come in anymore.
>> That's why it's important to have the two numbers separated.
>> Yes. Exactly.
>> That's why it's always been separated.
>> You look at the impact of your decision will affect two numbers.
>> Correct.
>> One is one is this expense and the other is the revenue side.
>> Correct. And numerator and denominator.
So this this is perfect for what we should do and the revenue side of New Brainree is going to change once new brain okay >> once new brain it will match the numbers so the numbers that New Brainree pays is exactly what Hardwick pays there is no loss to the town of Hardwick at all
>> it covers everything >> that's why it's in yellow because I just copied from last year because I I have no idea they haven't even started the budget >> I'm just looking at the the revenue it's level funding right now it's whatever this year because this this will be a 27, but there'll be a, you know, a
Little bit of an adjustment.
>> There will be able to match. Yes. And it'll be able to 100% match what the town is saying that they're going to get it.
>> Um, the only time it does increase where you might get a little bit more is if payroll taxes and stuff are more than what they estimated. The town of New Brainree still pays hardwork for all the taxes and stuff that they pay. So, it might be actually a little bit more than what um is budgeted for. It's always
More, not less, >> right?
>> Yeah. Unfortunately.
>> Yeah. Yeah. So, >> nice question.
>> Well, actually has less to do with the police than some of the other stuff like we still have a $40,000 copier thing in there or something.
>> That's it.
>> It in general in general.
>> But didn't that go down?
>> No, we did not actually get to that. And if I may, my current operating budget where I'm sitting at right now, just about every single one of my line items is at 63%. Which is where I should be at this point in my budget, right?
>> So everything is right on target of what we budgeted for and where we are, >> right? It just shows you're managing your budget.
>> We are. And I mean, in all my years, I don't think we've ever gone outside the budget without going to you guys saying we have an emergency and we have a problem. We need your help.
>> Fantastic. So, we this budget funded by the town of Hardwick funds five full-time police officers.
>> Okay.
>> Okay. And that funds them. The new brain tree budget funds two full-time police officers, but for this town's purposes, it funds five.
>> Okay.
>> Kevin, can you elaborate a little bit more on what those what what the distribution of those five are for the people that haven't had the same conversation? So the five officers gives you 24/7 coverage, one officer shift. So that gives you 24/7 365, one officer on the road at all hours. Um the offset
With new brain tree gives us the ability to add one officer on dayshift, one officer on eh shift to have two officers when someone's not on vacation.
Basically the overtime line item covers holidays. So when the guys work, they're holiday. They get time of half of course by law so that they're in working. I would say off the top of my head about 85% of our overtime is just covering holiday shifts. The others will do if an officer's on uh vacation, it'll backfill
That officer to maintain our one officer on 24/7.
>> Okay. And I guess the only thing that the footnote here should be should you have an accident or taking an officer out of out of the picture like it happened a few years ago, you had to come to the uh finance committee to be able to cover the overtime cost that you were going to incur.
>> Exactly.
>> And that's an I want to chase myself.
>> That is the problem with a small town.
We don't have and I want to say the extra manpower but god forbid something happens and it does affect us dramatically when the one goes down.
>> Do you have other wages, salaries, matrons?
>> So we still have two matrons. Um and we have one part-time officer that uh works occasionally with law enforcement reform in 2020. Part-time officers went away.
There are no more part-time officers.
They have to be full-time trained. that they have to maintain fulltime training that I have to maintain as a full-time police officer. So, the old days of being able to have I think when I started there was 15 of us part-time, that's long gone. Um because the cost to maintain one of them is the same as
Maintaining a full-time person now.
The same 40 hours of training and everything that we're required to do.
Okay.
Chief, there's a new line item this this year uh pensionable stipens. So all that is is under my salary. Um so my salary is a base the base salary is there is the 109 which is what the my contract says. That next line item is
What my college degree and longevity would be. Um just to show the difference of what it was that I'm if Jim was here, he would have been getting the same thing. And now that I'm here with a masters, that's what it is.
>> Okay. So that that So add the 109 and the 14 is is your salary?
>> Yes.
>> It's just to be more transparent.
>> All right. All right.
>> Roughly 124 125.
>> Okay.
>> So the matrons don't get paid.
>> No, they do get paid if they come out.
>> Okay.
>> So only if we call them out. Um I What are we averaging? Maybe three or four a year.
>> Yeah. Not a lot.
>> It's female arrests are not a majority of our calls.
>> And your your full-timer who's really part-time, he works other outfits as well.
>> Yes. Yeah.
Is there a budget line item for for that particular >> So, we used to, if you all remember, we had a part-time line item and last year when we met with finance and the select board, it was decided to just put it all in the overtime account because it wasn't as much of a use anymore because
They weren't being used. So, it's coming out of that account.
>> Okay.
>> Chief, there's two two lines that had money in 25 that don't have money anymore. or is that something that changed the uh police reserve wages and the police?
>> That's the one we were just talking about, Warren, where I had all the part- timerrs before and we got rid of them.
>> That line item back in the day was like $58,000.
>> So that's a savings.
>> It is at this point now it is. Yes.
And the only other thing I noticed on here that takes a big jump is hardwood building maintenance goes from 10 to 25. Is there is a different?
>> Yes, sir. Uh there's it's 10 online >> building expense 402 lower road. You refer >> building maintenance expense $10,000 here but it's 25 under the recommend. It should not be.
It should be 10,000. It was level funded.
>> Okay. Right.
>> And that's the street.
>> Yes.
>> And then >> it's the tab is wrong.
>> The tabs.
>> Yeah.
>> We have one line item. It's a police expense.
>> Yes.
>> And it's this year is 27,000.
Next year is going to be 28,000. So that 28 is a if we had an amazing year >> and we had some free funds is what I had said that you know I would like that so that we had some leeway because there is no like I say by June 30th I'm out we have expended everything and we're not
Just buying toys or anything like that.
It's just operating costs otherwise I'm just requesting a level funded expense for this coming year.
>> What exactly is in this expense?
>> So the expense actually covers just about all our operating. So, um, my report software, the RMS that runs everything.
>> Okay.
>> Um, that maintenance now is $6,600 a year. That comes out of there. The fingerprint machine is $2,800 a year. I split that with new Brain Tree.
>> Um, so we're still talking about $1,400 about there. It comes out of there. The body cameras are coming out of there now. Um, we had to replace the body cameras this year. Ours failed. Uh, we had to go to new ones. Um, I worked with Motorola. I got them for basically half price. I'm in a 5-year program with
Them. Year three, I'll get brand new cameras and we can lock in a new price and move forward.
>> How much is a camera?
>> So, the cameras are $4,800 a year with cloud storage.
>> Each one is 48.
>> No, 4,800 for the eight of them.
>> Okay.
>> So, and that gives me my cloud storage cuz before what are you calling? You're not computer personal >> server. So, our server, it had a server and a backup that we were just maintaining that scared the heck out of me >> cuz it had all our videos, but our body
Came finally failed. So, that's also part of that expense. Um, trying to think of some of the other big ticket items. Um, >> no, I was just so people understood what's in expense versus just the line item expense.
>> Yep. So that covers all the day-to-day operational costs of our department.
It's like the licensing for a lot of our software for the state.
>> We have service. Yes. Those are almost $1,000 a subscription a year >> depending on those and what ones we're using.
>> A lot of that too I do split with Brain Tree as much as we can. So anything that we can say is both towns can use and we will split the cost between the two.
Great.
>> How often do you have to replace the vests? The vests are at a 4year cycle is what they are. Um, so that $3,000 has been in there forever.
That covers my ability to replace two vests a year. Basically, it's about a vest and a half a year. Um, and it's not like a sharable item. The best way to describe vest is like someone's underwear. You're wearing it against your body. It's sweaty. Um, it's yours and it's sized and fitted for you. Um,
So that keeps that going and then um we can apply to the state to get reimbursement in from the federal government. Sometimes we get reimbursement, sometimes we don't. And then if we do, it just goes into a reimbursement account and then that year I'll buy a vest out of there and then
The town gets their money back. I don't just spend it. They would just get that back that year.
>> Yeah. And there are a number of things that you sent to the uh capital planning and I just want to just so we just touch the subjects. Um the next cruiser that you would have to replace would be when >> two to three years.
>> Okay. And then New Branchry would be replacing one in between then. Is that is that you?
>> So the way New Branchry does it is every 3 years they replace one of their two cars. So they are just on a lease and as soon as it hits that they just do it and then they cycle it to fire or highway.
>> Okay. Police computer server replacement.
>> So it's something we're going to have to watch. That server uh was purchased with the federal funds in 2022, I believe, is when they bought all the computers.
>> Um I'm told about $7,000 to $10,000 for server. Um and that I have to have a standalone one for federal and state rules.
>> Um that no one else goes in.
>> So that's not in this budget.
>> No.
>> Right. That would be a separate budgetable item.
>> It would be >> okay. And not anticipated for 2020. I would say probably another three or four years. That is an item though that is on my grant list because there is a grant that I can put in for during the IT grant. Did you put it in that?
>> I can put it in that one because then we can show it's out of date. So yes, it can go in that one and there's a police one that I can put in for it through.
Yes.
>> Okay. All right. Oh, don't don't hesitate to get to this breathalyzer replacement. So, we're not worrying about that right now. Um, the one that's there is great and it's stateowned, so I'm not worried about it.
>> But it's at the office.
>> It's at the office. Yes.
>> Um, laptops for cruisers.
>> So, I'm not worrying about that. That was originally put on, Mark. What I would, my plan to start doing is those laptops are only 2 years old, 3 years old at this point. What I'd like to do is just start making sure once a year I start replacing one in the next few years and just take it right out of my
Operational budget.
>> Perfect.
>> Taser replacement.
>> Yeah. Um we bought those with free cash three or four. Yeah.
Taser will tell you there's a lifespan of four years. I >> was going to say you you got to hear 5year lifespan. tell you that I'm not going to come to you until I need to replace those.
>> Well, just again for the purposes of you know, so that when somebody says you got a budget, there is also things that we've cho chose not to put in the budget that everybody needs to understand that goes to capital planning and obviously to the police commissioners when that when that becomes an issue.
>> And that's one that once you know we're a year plus out, I'll let everyone know we got a concern and we're going to start having a look at this.
And we already talked about body warrant camera long range uh duty weapon replacement.
>> So about every 15 years I'm not again worrying about that cuz my plan would be moving forward is just one a year start buying it out of the operational budget and just slowly start cycling and moving through >> duty rifle replacement.
>> They're about the same. Mhm.
>> Um, luckily we're not in a city where we're having these issues. So, uh, I'm not as concerned.
>> Radio replacement, portable.
>> That you're you were talking about handguns the first time and then rifles.
Okay.
>> Both. Yeah. Cuz they're both handgun. I can purchase.
>> Yes. And I can purchase a handgun for about $450 is about without this optics and the other parts of it. And then the rifles, they're running me about $1,300.
So, it's one of those that I can say to you guys, "Hey, this year I know I'm going to be buying this." >> Uh, radio replacements, portable and cruiser radios.
>> Yeah, that's something we are going to have to watch as a whole town cuz that's actually a fire issue, too. Um, our radios are $10,000 a piece. Um, it's to be on the state 800 system. Um, >> fire only has one.
>> Fire has two now.
>> Okay. Two. Um, they're going to need to move over there shortly, but I'll let Nick deal with that side. Um, I'm comfortable right now because two years ago I just bought three out of a grant and didn't have to come to you guys for the money. Um, that will be my ultimate goal is I'll try to get one or two out
Of that federal grant that comes out every two years. If I see an issue with that, I'm going to come to you guys and say we're going to have to start long range looking at maybe doing one or two a year here and there.
I just wanted to put in a commercial for the capital planning which is if you don't think that we cover these things or we talk about these things. The the good news is we're talking it around as a board so there's no surprises you understand what's in and what's not. But we spend a lot of time on this and we
Get a lot of good cooperation from from Kevin on that.
>> Great. Is this is on YouTube tonight correct?
>> Yeah.
>> So so you giving me sales page today?
>> Yeah. I need I need more work. Yeah.
Thanks. What?
>> And you're getting mad at it, boys. Now, >> if I don't, if you don't mind, like I even just want to touch on like the uniform account. It's been level funded for years and I'm still fine with that.
But that's just replacement of our equipment, shirts, pants. One of our uniform shirts is $113.
>> Our pants can go from 110 to 14. If you want fleece for the winter, fleece lined, they're $145.
I mean, our winter coats are $538.
So, >> are they flame proof?
>> I wish they were. They're not.
>> They're not flameroof.
>> You put police fire on anything, the cost triples. And they always do that to you. Um, but that's where that money goes is to replace their equipment as they rip shirts or things cuz unfortunately our stuff does not last the lifespan of a number. You know, my shirt's from high school and I'm still
Wearing. Uh, you can't unfortunately do that with our stuff. It just gets too worn and torn.
>> I have a question for you, Chief.
>> Yep.
>> Um, the clerk salary.
>> Yep.
>> I see she's only going up 2%.
>> Yep.
>> Okay.
>> That was just um at department head meeting, we were told just to budget 2%.
>> Right. I just wanted to put the number out there.
>> It's 2%. Um, and is it a part-time position?
>> It is.
>> Is it 19 hours a week?
>> It is. That's 19 hours a week right now.
>> Okay.
>> Um it used to be 25 and we've just slowly reduced it, moved money to other line items to offset things.
>> Is that enough though to >> Yes, absolutely.
>> Okay.
>> Um all the officers step up and help with all that stuff. Um in regards to even um license to carries like they'll the clerk enters them, uh the sergeant, the lieutenant process them, approve them. So, everyone does their part to make sure that that works.
>> Okay. I just wanted to ask you, >> thanks for the info.
>> I hate to say, you know, >> this is the way it should be.
>> This is the way we should be.
>> We I will take anyone for ride alongs.
I'll put them out in the cruisers. I want people to see. I We are love to be hated. I We know that. You know, we get that. You know, that's part of our job.
But I'll take anyone out on a ride along. and let them see what we do and what we cover and how things are. Um, see our call numbers and how we're handling things. I mean, you know, last year we had a high number of sexual assaults for us. Um, each one alone
Averages 20 to 25 hours of investigation whether it's going forward or not. So, there's a lot of stuff that just adds up. And unfortunately too, what the public sees and the public logs is not always what we're doing because certain things cannot be published by law. We cannot put domestic violence out there.
You cannot put sexual assaults out there. You cannot put juvenile crimes out there. So that's all stuff that does not get published because we can't by law.
>> Okay. But does that go in your total call log?
>> It does go in my total numbers that you see.
>> Okay. But in the actual that you see in the paper or on the website, >> right, >> those are redacted by meeting master law.
>> Okay. Um, and over the years, has the calls gone up? Have they stayed steady or >> We've been about the same.
>> We've been about the same for I'd say fiveish years, sixish years. Uh, we've been probably pretty steady since right after CO. We stayed where we were.
Obviously during CO was beyond low for everyone, but we've been about steady from there on.
>> How many how many clubs?
>> So total everything that we do for you guys is about 12,000 a year. That includes everything that we have to touch. So we have to take a phone call and deal with a domestic violence question. That's a call. If we're going to a tree down, that's a call because we
Have to go there and do it. Um like today we had a tree down. My officer sat there for 45 minutes helping highway.
So, anything that requires us to do something, it gets a call.
>> If you just call in and say, "Hey, I need to do my LTC. What do I That's not a call." But anything that actually requires us to do police work or document something >> moving forward, that is a call for service for us.
>> Okay.
>> And you'll see too, property check stuff, the proactive things. So the officers on the overnight doing directed patrols.
I want to publicize how I approach that but you know there's directed patrols that they are required to do on all their shifts.
>> Checking door handles.
>> Exactly. Um finding vehicles that are out of business. Why is a vehicle out of business at 2:00 in the morning?
>> So they're finding things like that.
In Gilbertville you'll actually notice and wheelite um the officers on the overnight drive around with their cruise lights on. So that's the blue steady lights on their car just so that people can see that they're up and down the streets and checking things. Um I had a woman call me and ask me why every night
The cruiser drives by her house the blue lights on. So I had to explain that, you know, it's the officer being proactive, checking your area and making sure that you guys are safe, >> right? Excellent.
>> And you do still do uh uh medical emergencies.
>> Yep. We go to every medical call with the ambulances. Um, off the top of my head, 350 ambulance calls on hardware.
>> 354.
>> Was it 354?
>> I couldn't remember off the top of my head. I know I gave it to you the other day.
>> Uh, >> I'm pretty sure it was 254.
>> Yeah. So, we do go to every ambulance call and uh stand by for the ambulance.
So, 2:30 in the morning, we're the first ones there. Um, you know, I'm going to jump back to the structure fire two years ago on Lower Road. My officer was there in a minute and 35 seconds pulling the woman out of the burning house.
>> So that's just part of what we do.
>> And you do render first aid or whatever you need to do.
>> We are all first responders to the next higher level. Um so we can perform the CPR. We have AEDs, we have Narcan, we have EpiPens, we carry everything that we might need till that ambulance gets there for the most part to be able we have OB kits. We have burn kits. Um, we
Carry a giant jump bag that just has anything that we might need to be able to render aid until that ambulance gets there.
>> Fantastic.
>> That's great.
>> Thank you.
>> Great job, Chief.
>> Thank you. Thank you.
>> They did great here just kind of without planning.
>> Uh, that was not with you also.
>> Cool. Calm under pressure. That's good.
Well, I I do have uh another statistic that I kind of developed in the last 24 hours.
So, uh to prepare us for the inevitable school uh increase share with you what I was able to pick up for information.
>> This is amendment.
That we're required to fund for the state is 10,500 per student.
Bare minimum. Yeah. So the the the important >> Yeah. True. It's true. That's that's >> Yeah. Right.
>> the number of students in the Quad Regional District and I don't put it here somewhere.
We have a net increase net increase and I might have it in >> 17 >> of 17 but I would like to point out let me just get >> but over the last 17 students >> yes >> additional 17 students right >> but over the last three years we had a negative six students now
>> so the entire entire district is minus 7 we're plus 17 So Barry goes up by one student. Harvard goes down by 15 students. New brain goes down by 16 students. Okam goes up by
Six. We go up by 17. All right. So I found a very interesting statistic in the annual town report.
20 births last year.
Those aren't in that number. Well, so if we want to look forward and if you want to look forward, if there were 20 births in Hardick, I don't know how many will end up in the school system by preK, right? PreK is the first first grade.
You got to think about what that means.
Now, in the meantime, we're going to have a disproportionate share of the school budget because we're we're going up and it's always assessed to us by dollars per student. We're going up by 17. the district's going down by six and in last fiscal year we had 20 additional
Children born.
>> Right. So that would be good reason to have a five-year plan and start projecting these numbers and start budgeting for these numbers.
>> It's going to it it's it's going to be very interesting to see what our our share is going to be this year.
>> So we're going to have um a good discussion with the school system it seems like.
>> Yeah. So, so anyhow, we can't while we can't talk about it now because we don't have the numbers, right?
>> I think just prepare yourself for that statistical fact and then we can go we can go from there. So, I would say we can't talk about schools tonight.
>> No, >> we did cover the police budget. I thought good.
>> So, Mark, do I just interject quickly?
Just for a placeholder, you'll see on your uh sheet it's in yellow because it's going to change the school budget.
But just for a placeholder, I just I just did a 6% increase. So that's what that figure is just as a placeholder in the budget.
>> Okay.
Do you know what that number is off the top of your head?
>> This right here.
>> Like no. Well, can is it 100,000? Is 150,000? They have to give us their they have to decide which >> No, I'm saying that's >> what's the number >> cuz I'm I'm just saying like if we took the 17 we did it by you know I know 10,500 is the lowest we have to go
That's 170,000 >> yeah it's $180,000 >> increase >> and that's what we did over and that's what's budgeted right now over over the previous budget right >> 170,000 yeah exactly >> so and that's our best guess but but That was in a year when when it we were
More proportional to the rest of the other towns.
>> No, I understand that.
>> Now the the overall district is going down, we're going up. So we got a greater proportion of the budget.
>> And that's only just so we prepare ourselves. If we if the estimate is is low, you'll know why. That's that's all I I bring that out. And as Bill points out, if you've got 20 births, and we can look, it's just an interesting statistic that you can pull from. If you looked at your annual town report, you might be
Able to pull the last three years and actually see what that tip of that iceberg is going to be as we progress each year.
>> Get all those numbers from the town.
>> Absolutely. Absolutely. And and probably for the other towns right now, >> right? Yeah, >> even still >> they're taking an education guess like are they going to go to private school?
Are they going to go to this school? Who knows?
>> Certain percent home school.
>> Right. Right.
>> I mean there's all these options.
>> Well, you also don't you you know you have the other unknown is that you have an apartment complex and they rent out and they bring a disproportionate number of children into it. That affects the number. And that may very well be what happened in this this coming year is that you have, you know, people moving
Into town that are bringing children and it's going to increase the and we don't we have no foresight of that. We don't know who's going to rent a an apartment in town. So you could actually see this number jump up by surprise like it did on us this year.
>> If a family moves into town, right, gets an apartment and they have six kids. We have a rough ballpark for when the school's going to finalize their budget.
>> Funny timeline.
>> I um I know there's another meeting coming up, but I they do like several iterations of it.
>> Yeah, because they need they need some input from the state, right?
>> But last year they gave us like three different budgets. By the time we got to town meeting, we were on like their third budget.
>> Okay. So do we know when that number that say 10,500 per student there's no additional other costs to the town for school for the school or is there any other additional is it just a set number to say 10,000 per person covers everything they do at the school system
Is there any >> I think that that I'm saying but I mean >> that's without state >> if we if we look at that there's no other ones that come along other charges for students Sure.
>> On the school budget chair.
>> Mhm.
>> Um, so they'll have the same like cost of living increases, they'll if they're going to have the same crazy increases with insurance. So not only is it per student, but there might be like a 2% >> and that's what I I guess I was asking.
So if there's an increase in insurance, is that a charge per student typically?
Is that how they formula?
>> No, they just give us what assessment.
>> Yeah. So what they'll do is they'll they'll they'll put their budget out.
>> Yes. $45 million and they'll divide it by the number of kids in the school system and that's the per cost per per student. So it's like $21,000.
They get uh chapter 90 is it chapter chapter 70 funds.
>> So whatever that whatever the state the amount the state funds >> uh we have to fund the difference. So if the state comes down, we're funding more. The state funds more, we fund less, but they they there's no control over their budget. So they can they can
Spend as what they want, how they want to do it, and they assess us the difference.
>> Right. And and at a town meeting, if I understand this right, you cannot pick a line item in the school budget. You must approve the school budget or disapprove the school budget.
>> Right. It's up or down.
>> It's up or down. and they'll put in they'll put in a budget early on and then the next budget that they present is a million dollars less and they'll say they cut a million dollars. But of course, who knows?
>> Well, they they increase the $3 million, >> right? And then they back it off again.
So, it's a it's a game they >> just just the the total projected population at that regional school system is 1,858 students.
>> Okay.
>> And um just so you guys know too, we have 26 kids that go to Pathfinder.
>> Is that up or down?
>> It's level.
>> Level. Okay. Good. Good. That's good.
No other no other trade schools >> that we're assessed for.
>> Sometimes Smith >> I was going to say Smith >> once Essex long time ago.
>> So we're not Monty Tech our kids, >> but they could opt to do that.
>> I was going to say school choice if they felt >> No, gets the Guabin gets the school choice.
But for a trade school, >> the student gets a choice of which trade school.
>> Yeah, it all goes through Quabin. That's part of the whole >> It does go through their because I it's a separate >> budget line item for halfway.
>> So she has So the superintendent at Quabin has to like approve approve it.
>> Yeah.
>> And then Yeah, we can.
>> Yeah. So there's there's there's reasons to school choice uh Quabin wants school choice in because they get more money the kids coming in.
And kids going out, they have to pay more money going out. So yeah, >> they want they want school choice in not school choice out.
>> So I guess the question would it would it burden us if somebody in Harvard and I'm going to use this and I don't know if any other schools offer let's say for a wanted to go to Smith V for agricultural.
>> So that if Pathfinder doesn't offer I don't know if they do but if they didn't offer that that we would >> we would have to cover >> Hold your breath Glenn. Okay.
>> Well, and that's something the Quabin Regional School is kicking around right now >> is potential agriculture >> having something that's not offered.
>> Yeah.
>> But Smith and >> it wasn't that long ago they had these trades in a lot of the schools.
>> Most of them not to not to the degree they probably haven't.
>> Look what Lester's doing. They're doing like all sorts of trades now. Lester.
Mr. Chairman.
>> Yes, sir.
>> I do have a hard stop in like 15 minutes. Um, >> well, I I think we got a lot done, a lot more than we planned.
>> Yeah.
>> How do you want to go about our next meeting?
Did we bring in highway?
>> Yeah, >> I would bring in highway. And I would probably if we can, we don't have to go through the introductory thing also look at the administrative costs for the town. That's a big >> and and you know if anybody needs what that in my in my some of this some of this is you know wish the retirements in
There you want to talk about that's 392,000 >> sure I can think about it >> yeah great >> total general government >> can you email number >> yeah your email address and right now I have that number
I told you in the week 795 The number 795,6965 didn't have her number. She gave it to me just the other day.
>> So that's what that'll be a long meeting.
And our Wednesday is good for everybody kind of >> typical sometimes.
So just in since next week in the next meeting we're going to be going over the general government. Would you be able to go these items on expense like treasurer? It says treasurer expense and right it was 3500 bucks. Um and then it
IT services and office equipment it's projected at 40,000. Last year was budgeted at 38,000. I have >> um can we break like information out like what are because I saw one item like uh 15,000
For an expense and I'm wondering what is what is it like most of them trying to answer >> I can explain most of them and I actually broke out some of them probably not everyone you're looking for but I broke out the last three or four years so you can we can take a look at >> I think the best thing is we we would
Expect that we'd be able to get the same kind of um information that that police chief gave us today.
>> I mean, that was a great example of what what helps us understand that number so we can move on.
>> Yeah, I can talk.
>> Okay.
>> Because >> so like with it, I I'd like to break out what is the software, what is the subscription like? Are we paying for town accountant software? What are we paying for? And have a line on strictly subscriptions.
>> I' I'd like to understand wish to retirement, too. I just like to know, you know, because it it we sometimes forget that when you hire a new employee, you you've got there is a that's part of your benefit package. You are now making another cost >> in that area. And I don't think we
Understand what what the impact is on some of these line items when you hire another person. It's not just >> it's not just your salary in the line item budget, but there are all of these other things that cascade down. And as we start looking at um you know the Gilbertville library for example or you
Know um highway u highway uh workers we we got to understand it and the number we got budgeted may not very well be the number we might be anticipating coming up. So I just like to understand who's in and who's out and and what that impact is when we make a decision to
Hire somebody.
>> To Mark's point >> I'm sorry I didn't mean to interrupt you.
>> What? To Mark's point, when you hire a full-time employee, just automatically add another 25,000.
>> Yeah, you need to know what those >> Yeah.
>> Because we got we just breaking that down, helping us understand that number to the to the same level that Kevin did with the police. I mean, it's it's perfect. It's a it's we'll move through this a lot faster.
>> So, let's uh plan on doing that and leave highway out.
>> This is going to be a long meeting.
>> Okay.
>> Uh when do you want to do it?
In a week.
What's your what's your availability?
>> Chris, are you going to the Pathfinder meeting next Wednesday?
>> I can't. I'm tied up next Wednesday.
>> The Wednesday annual meeting, but that's the >> Oh, that is we all we all have.
>> Yeah, we'll all be there.
>> Yeah.
And I did on that on the boiler thing, not to get off track if they did that somebody in town passing around something they wanted.
>> Yeah, I mean we want to keep it moving.
I guess the goal is to be through this well before the school.
>> Don't hold you know if you guys can go meet me. I mean you guys you don't need me there.
>> As long as we got a quarum.
>> Sorry. What day?
>> Uh just do it next week. Oh, we're going to be a Pathfinder >> on what day?
>> The 11th.
>> Okay.
>> You want to do Monday? You said Monday instead of our >> It's a It's an off week for us to select.
>> Right. That's what I'm saying. Like in instead of the follow on Monday, a week from this Monday.
>> Monday. All right. I >> I can't do anything this week.
>> Monday, March 16th.
>> 16th.
>> The 16th I can do.
>> Oh my I've got I'm open so I can make it.
>> Yeah, I can. Yeah. I don't >> Yeah. So, >> yeah, we can get for try to get Leon to come here, make sure that he's uh he's available, but we do.
>> So, would you like to send you an email, Justine, or you you're going to get this stuff with like as far as the expenses?
>> I haven't.
>> I can talk about any of them.
>> Okay. And one thing I there's >> cuz like HR expense thousand bucks admin and some of the historical actuals because I'm not sure whether I'm looking in the wrong place but it looks like 24 24 is that >> what >> I'm some of the actual
>> um what we have to make it just look like >> some of the numbers are the same for the last >> come in at 6:15 >> 23 24 at least some where are the tabs in the book.
>> But like legal services we just >> So this just shows budget. So that would be the actual >> we can ask for actual.
>> That's great.
>> Lauren, anything else you want? Just email me.
>> I I will also an update on the audit that's going on. Have they Have they completed it?
No, they've got um we're almost done with our FY25 audit.
>> No.
>> So, um probably in a few weeks.
>> Okay.
>> They just need a few more information about the USDA project.
>> Okay.
>> No, it's going >> any surprises, anything?
>> It's going much better than last year.
>> Okay. All right. Good. Good. Okay. 16th on Monday.
>> 6:00.
>> Sure.
>> 16th mark right now.
>> Motion to adjurnn.
>> Motion to adjurnn. Second. All in favor for these kinds of talks.
>> I was thinking >> I was thinking of leaving a a bunch of u index cards so you could leave ideas and we could take them up. Well, I mean, you know, cuz cuz right I mean, and I don't probably have total all the same numbers that you folks do, but I'm seeing
$200,000 more than last year.
>> Okay. Well, >> that would make that would make sense.
>> Yeah. So, we >> So, you obviously haven't started going through here and started cutting things, right?
>> We just started tonight.
>> All right. Well, all right.
>> Oh, yeah. We got to first understand the numbers and then we have again like I said the denominator is going to be you know that that revenue stream we're not even clear on that >> right exactly I mean so I want this is not a two and a half means it's going to be an overrevenue
Overrevenue
[00:00:00] together. And um uh uh tonight I'm going [00:00:05] to keep conversation down to uh people [00:00:09] on the boards and not have people in the [00:00:12] audience jump in with friends. So So [00:00:16] that's what I'm [00:00:19] >> see. [00:00:22] Okay. [00:00:29] I pledge allegiance to the flag of the [00:00:32] United States of America and to the [00:00:34] republic for which it stands, one nation [00:00:37] under God, indivisible, with liberty and [00:00:40] justice for all. [00:00:46] >> You guys want to call your meeting? [00:00:47] >> Yes. [00:00:48] >> And feel free, please come up and sit at [00:00:50] the table. Um [00:00:54] order at uh [00:01:00] >> 601 601 [00:01:06] chairs. [00:01:06] >> Yeah. [00:01:18] Sorry. [00:01:20] >> How you have [00:01:24] I probably uh gave it to other people. [00:01:27] I've had it for over a week now. [00:01:31] My mom always told me you can't get rid [00:01:33] of it. [00:01:39] >> You guys open. [00:01:41] >> Um I was thinking since uh Mr. Corsix's [00:01:45] been a liaison that he might like to [00:01:49] pass this to him and see if he has a [00:01:51] structure for tonight's arguments. [00:01:55] Um, so let me just say it's many of you [00:02:00] I've talked to oneonone. if I haven't at [00:02:03] least I would like to if there's any [00:02:06] questions but I broke this down into a [00:02:09] in order to be the layers between [00:02:11] everybody at least a way to look at it [00:02:13] at a 10,000 ft level and so I think the [00:02:16] best way to start this discussion comes [00:02:19] from that 10,000 foot level so there's [00:02:22] 150 line items in that budget that [00:02:25] Justine has passed on to us and I found [00:02:28] it very confusing to go over each one of [00:02:31] them when in fact there is some [00:02:33] similarities to some of those that we [00:02:35] might want to group together and [00:02:37] understand that as a single line item [00:02:38] within the within the budget but with [00:02:41] many items underneath it. So I wanted to [00:02:44] uh at least take those 150 line items [00:02:47] and I broke them down into nine [00:02:50] u types [00:02:53] uh of costs or of expenses. And so I if [00:02:57] you haven't seen it I put it into a pie [00:02:58] chart like this but I think you've seen [00:03:00] it you've seen it. I showed it to you [00:03:02] and showed it to you. I did not get a [00:03:04] chance to show it to you. I have nuts. I [00:03:06] show it. What's that? [00:03:07] >> I have nuts. [00:03:08] >> Okay. So, anyhow, this like just let me [00:03:11] give you the nine segments. So, so it's [00:03:13] it's schools, [00:03:15] administration, [00:03:17] police, [00:03:19] highway, [00:03:20] insurance, [00:03:22] general uh government, [00:03:25] debt, and fire department. [00:03:28] All right. [00:03:30] Can you give that to us in session? [00:03:33] >> That was in order of how from the [00:03:35] largest to the smallest portion of our [00:03:37] budget, which let let's just say that [00:03:39] the budget ends up being uh $7 million. [00:03:43] Let's just use that as a nice round [00:03:44] number. So almost half of that is [00:03:46] schools. Um [00:03:49] the police department uh would be this [00:03:51] uh the administration of the uh of the [00:03:54] town which is including uh retirements [00:03:57] and and some insuranceances and things [00:03:59] like that becomes the second largest [00:04:01] police the third largest and so we just [00:04:04] breaking those down the one thing that's [00:04:05] missing and that I thought might be a [00:04:07] very important part uh for us to at [00:04:10] least consider is the u water treatment [00:04:15] uh pollution water pollution treatment [00:04:17] facility, which is what what Scott likes [00:04:19] to call it, because it's representing [00:04:21] about another $900,000 chunk of [00:04:23] operating expenses and income that we [00:04:26] need to be having done cons, you know, [00:04:29] at the same time. Okay? Because I [00:04:31] >> that is not part of what I [00:04:32] >> that's not part of what I do. So that [00:04:34] would be that if you took the the wet [00:04:37] water treatment facility, uh that would [00:04:40] probably be [00:04:42] equal to or a little more than the [00:04:45] police department budget. And that [00:04:46] police department budget is [00:04:49] so large because in it is the new brain [00:04:52] tree which then goes to the revenue side [00:04:55] there. So [00:04:55] >> to offset it [00:04:56] >> to offset it. So it's it's it's a bigger [00:04:59] number but it's a pass through. So then [00:05:01] if I look at the top five revenue [00:05:04] generators okay 75% is through property [00:05:08] taxes [00:05:10] 10% is through state receipts. [00:05:12] uh 5% in excise taxes. Uh 3% comes from [00:05:18] the New Brainree Police uh New Brainree [00:05:21] Police Department reimbursement to us or [00:05:23] offsetting that. So that's a sizable [00:05:25] number. And then u pilots payment in l [00:05:30] of taxes. Um the major contributor to [00:05:33] that would be the u I believe on a pilot [00:05:36] it would be um [00:05:38] >> the state the state of Massachusetts, [00:05:41] right? um all other all other revenue [00:05:44] streams is 5%. So 75 just breaking it [00:05:48] down 75% is is generated through raising [00:05:52] taxes. [00:05:54] If you look at the and I think this is [00:05:56] kind of one of those things that in the [00:05:57] long term we want to look at is that 5% [00:06:01] of revenue stream that's all other it is [00:06:05] it is worth looking at each individual [00:06:07] and there's some really interesting [00:06:09] things you can gather from that for [00:06:11] instance I just just to give you an [00:06:12] example water revenue is $19,300 [00:06:16] in the budget water expenses is $20,000 [00:06:22] so it would lead you to say, "Well, [00:06:24] geez, we might might want to increase [00:06:26] that revenue stream by $700 at least to [00:06:29] break even to provide municipal water." [00:06:32] So, some of these little things could [00:06:34] turn into fairly sizable things. So, um [00:06:39] I guess the the other thing that poked [00:06:41] me in the eye uh was investments. Uh it [00:06:44] probably the smallest pie of all. So, [00:06:46] whatever we've got our money in, the [00:06:48] money that we generate as investment is [00:06:50] really small, really small. And it would [00:06:53] make you wonder where is that where is [00:06:55] that investment money coming from and is [00:06:58] there a better way to leverage it. It [00:07:00] might help us pay for some of these um [00:07:04] re uh expenses that we're going to be [00:07:06] talking about today in these nine [00:07:08] sections. It may come to the fact that [00:07:10] that might save one one particular [00:07:13] budget line item if we can find a better [00:07:16] understanding of that revenue stream. [00:07:18] So that's where we are [00:07:21] and I think the the uh if I if I [00:07:24] remember this right one of the things [00:07:26] that would be best beneficial for us all [00:07:29] uh since the way I understand you've put [00:07:31] the latest figures together you have [00:07:34] highlighted on that those items uh on [00:07:37] the budget that have not been firmed up [00:07:40] and the school is a perfect example of [00:07:42] that and the new branch tree [00:07:44] reimbursement is also a a good example [00:07:46] of that so that we can we can look at [00:07:49] something that is going to be okay to [00:07:51] look at. It's been it's been it's first [00:07:54] pass is what Justine put together. The [00:07:57] second pass would be something that we [00:07:58] would want to at least look at and say, [00:08:00] "Okay, let's hear what makes up that [00:08:02] number." So, the police department is [00:08:04] here today. Uh it is the second largest [00:08:07] next to schools and schools of course is [00:08:09] not it's not here yet. We don't have a [00:08:12] number for the schools. So the best [00:08:14] thing to do is if we could look at the [00:08:16] police department budget because it's [00:08:18] been firmed up at Justine's level. I'm [00:08:20] assuming that Justine got those numbers [00:08:22] from the police department. So the [00:08:24] question is [00:08:26] can we review it to understand it and [00:08:28] then we can do the same thing with [00:08:29] administration because uh a lot of that [00:08:32] Justine has got a pretty good handle on [00:08:34] and she can explain to us. There may be [00:08:36] some questions and some comments that we [00:08:38] want but I think that would be the first [00:08:39] pass that we would like to look at. So [00:08:42] that's where I stand. I am no longer the [00:08:44] leazison after today. [00:08:49] I can't [00:08:49] >> I just don't want to talk oneonone with [00:08:51] you. [00:08:51] >> Oh, I do. I really don't. I don't mind [00:08:53] doing this if that's the chairman's the [00:08:56] chairman of the [00:08:57] >> I'd rather have everything on public and [00:08:58] public meeting. [00:08:59] >> Sure. Right. [00:09:00] >> Discussion so the public can see it. [00:09:01] >> Sure. [00:09:02] >> From this moment forward. [00:09:03] >> Yeah, that's all right with me, too. I [00:09:05] don't I don't have a problem with that. [00:09:06] >> All right. [00:09:06] >> Yeah. [00:09:07] >> Thank you. [00:09:09] So, you want to start with the police [00:09:11] budget? [00:09:11] >> Well, it's going to turn it I'll let [00:09:13] turn it back over to you and I think [00:09:15] that's uh uh we'll we'll have that [00:09:18] discourse on the individual line items [00:09:20] if we're interested in going to the line [00:09:22] items. [00:09:23] >> Okay. [00:09:24] >> I have some questions on revenue, sir. [00:09:26] >> Okay. [00:09:28] Um I'm looking at prior year levy limit, [00:09:31] prior year amendment growth. Subtotal [00:09:34] for that two and a half times the the [00:09:36] new growth. new growth adjustment. Um [00:09:39] >> 2 and a2%. [00:09:40] >> Yeah, two and a half%. [00:09:41] >> Said not two and a half times. [00:09:42] >> No, two and a half%. [00:09:43] >> Right. Uh the debt exclusion, the [00:09:47] maximum levy, what the cherry sheet [00:09:50] actually are. [00:09:52] >> Um estimated local receipts, [00:09:55] um any capital improvement funds, free [00:09:58] cash, stabilization funds, and any new [00:10:02] fee funds as our total basket or bucket [00:10:05] for revenue. [00:10:08] All right. [00:10:08] >> Yeah, that that is that is a topic that [00:10:11] has to come up. I mean, we need to look [00:10:12] at that number because it's the it's the [00:10:14] denominator if I understand this right [00:10:16] when you're looking at whether you got a [00:10:18] balance but balance not on the balance [00:10:20] sheet type but if you're looking at the [00:10:22] way normally you look at it [00:10:24] >> the numerator and the denominator and [00:10:26] the denominator is income the numerator [00:10:29] is expenses. [00:10:30] >> All right. Well, one one area I'm I'm [00:10:33] concerned about is we potentially have a [00:10:37] solar payment coming this year by like [00:10:39] December cuz we signed that solar [00:10:41] >> pure surge. Yes. The [00:10:43] >> So I'm wondering how that revenue is [00:10:45] that just set aside? [00:10:47] >> No, [00:10:47] >> because and this is so where is it? Is [00:10:51] it for going strict strictly into [00:10:54] capitalization? [00:10:55] >> No, that is miscellaneous revenue um in [00:10:57] the revenue projections. [00:10:59] >> Okay. But we're not using it to fund [00:11:00] this budget. [00:11:01] >> No. [00:11:02] >> Okay. I'm I'm I'm verifying that cuz [00:11:04] >> because that's [00:11:07] we might or might not get [00:11:08] >> You want to see the cherry sheet? [00:11:10] >> Sure. [00:11:13] >> Just be patient for it. [00:11:15] >> Well, that's what I'm saying. I cuz we [00:11:17] don't want to be funding reoccurring [00:11:20] like [00:11:22] >> services [00:11:23] and and on a a a payment that we [00:11:26] potentially have or don't have. [00:11:28] >> Yeah. [00:11:28] You know what I mean? [00:11:30] >> I think I I think one of the you know [00:11:31] for me at least um the revenue stream I [00:11:34] is a very important one and I don't [00:11:36] think we know enough about it yet to be [00:11:38] able to say that that I don't know if [00:11:40] those are fixed but if you'd like them [00:11:42] to be fixed and if they change we want [00:11:44] to make sure we're not changing the [00:11:45] denominator just because we would be [00:11:48] bigger. [00:11:48] >> So when you when I when I estimate um [00:11:50] sorry I have no voice I apologize. um [00:11:54] you know when I estimate revenue for [00:11:56] next year I do look at the miscellane [00:11:58] miscellaneous non-reoccurring um so [00:12:00] that's where that's plugged in um I look [00:12:02] at you know building permits I look at [00:12:04] to your point I look at um investments [00:12:06] which we are actually seeing an increase [00:12:08] this year cuz our money market accounts [00:12:10] in our general fund was sitting so low [00:12:13] now we're actually earning um interest [00:12:15] so that's all built in there as well um [00:12:17] we're actually um we've been incurring [00:12:20] like thou a few thousand a month now um [00:12:24] in interest on on our accounts which we [00:12:26] weren't as of last year. The $10,000 [00:12:29] that I built in last year for um [00:12:32] administrative cost that's also built [00:12:34] into the revenue. [00:12:35] >> Um so I and the breakdown is on the um [00:12:40] the spreadsheet that I sent you [00:12:41] electronically. It's the second tab [00:12:42] where you can see last year compared to [00:12:44] this year. [00:12:45] >> Okay. Okay. So, so maybe my confusion on [00:12:48] that is I was looking at local receipts [00:12:50] and fiscal year 25 was 1,86,000. [00:12:54] Then fiscal year 2020 26 was uh 1,8 [00:12:58] 1,86,000 [00:13:00] and then 20 27 was 1,187,000 [00:13:05] and I just want to make sure that [00:13:06] 100,000 is not going to be fun in the [00:13:09] budget. That's that's so that way we in [00:13:12] 2028 we don't have a shortfall. There's [00:13:14] nothing else coming, [00:13:15] >> right? [00:13:16] >> Okay. [00:13:17] >> It's like hiring a full-timer on a grant [00:13:20] cuz the grant dies and [00:13:21] >> Well, there's no guarantee we're even [00:13:23] going to get the 100. [00:13:25] >> I think we need I need we need to poke [00:13:27] all of the individual items on the on [00:13:29] the on the revenue side, but I think uh [00:13:31] we also need to start working on those [00:13:33] 150 line items so we can at least get an [00:13:35] >> No, I I get it, but I just I want [00:13:38] clarity. Yeah. How do we do this? And [00:13:40] also free cash cuz all this comes back [00:13:43] down cuz like right now there's free [00:13:44] cash of75,000 [00:13:46] >> 71 [00:13:46] >> but we spent $39,000 on a cruiser. [00:13:49] >> No. [00:13:50] >> Well, we're going to finance it. [00:13:51] >> Um Mr. Chair, do you mind? [00:13:53] >> Um so we have 71,000 in free cash, [00:13:55] right? Yeah. [00:13:56] >> Um the other half of the cruiser is [00:13:58] coming from capital stabilization. [00:13:59] >> Okay. [00:14:00] >> And then we have our regular [00:14:01] stabilization which is over 300,000. [00:14:04] >> Okay. And didn't you mention you want to [00:14:06] like finance the cruiser versus take [00:14:08] out? [00:14:09] >> That's done. That's hard. [00:14:10] >> Thank you. But we can't we still do [00:14:12] that? [00:14:12] >> No. Well, why not? [00:14:13] >> I thought we couldn't because you have [00:14:14] to in order to finance it, you'd have to [00:14:17] have the the title to the car, [00:14:20] >> right? [00:14:20] >> And you can't finance it if you won't [00:14:22] get it. The grant requires you to have [00:14:25] the title in order to [00:14:28] I know Chris had mentioned you wanted to [00:14:30] take that cost. [00:14:31] >> We had this problem. [00:14:33] >> We had the same problem with my previous [00:14:35] uh cruiser type thing, right, Jeep? Is [00:14:37] that That's true. [00:14:38] >> Yeah. because we're getting the grant [00:14:40] money to do it. [00:14:41] >> No, I understand that part of it. I was [00:14:43] just wondering if you could possibly [00:14:44] juggle it around since we still have a [00:14:46] little time before now and June 30th. [00:14:50] >> Mr. Chair, the way the town meeting was, [00:14:53] it has to come out of capital [00:14:54] stabilization. There's no other way cuz [00:14:56] that's the way the town meeting was. [00:14:58] >> Yeah, it's too bad. But use up all those [00:15:01] funds because it's going to limit our [00:15:03] ability to do other capital projects. [00:15:07] Okay. And there's a few [00:15:09] >> Yeah. And if if we had known that going [00:15:11] if we had known that going in, we'd be [00:15:13] have done something different. But, you [00:15:15] know, I talked to uh Justine and the [00:15:18] chief in December. Um that's we we all [00:15:21] agreed that's what we want to do and it [00:15:24] didn't happen that way. So, [00:15:27] >> we apolog [00:15:33] That's that's all I had on the revenue [00:15:34] bucket. So, [00:15:35] >> there'll be more. [00:15:37] Okay. Anybody else? [00:15:42] Are we each going to take a piece of [00:15:43] this and go home and noodle it? And [00:15:46] >> I would say let let couldn't we deal [00:15:48] with with the police department's budget [00:15:50] there that part of the pie so that we [00:15:52] all understand it? And [00:15:53] >> you guys be up for that chief. [00:15:56] >> I can give you a preliminary. I didn't [00:15:57] come fully prepared to go over [00:15:59] everything, but I can give you a [00:16:00] preliminary. [00:16:02] >> Justine could explain. Yeah. And he [00:16:04] could support it, I guess. [00:16:13] I'm really sorry I sound like this. [00:16:16] >> I am, but I have one one question, just [00:16:18] a general question. When I look at these [00:16:20] 100 items, um, I just want to ask [00:16:22] whether or not [00:16:25] it looks like in 2025 it was $22,000. In [00:16:28] 2026, it was 24 it was this. It's the [00:16:32] same amount of money. Do we ever use [00:16:33] actuals to set a budget? or do we just [00:16:36] roll it ask for the same amount of [00:16:38] money? [00:16:38] >> So if you look in your book, I have your [00:16:40] the 25 actuals and then 26 obviously [00:16:43] we're still linked. So I don't have the [00:16:44] actual and then there's the 27. So [00:16:47] >> So this this chart doesn't show actual. [00:16:49] >> No, that's just what was budgeted a town [00:16:50] meeting. [00:16:51] >> So I have to go to [00:16:54] I think it's the 20 You can set up the [00:16:56] 2025 audit of all the actual expenses. [00:17:00] >> The audit? [00:17:00] >> Yeah, [00:17:01] >> we're doing the audit now. [00:17:02] >> No, I said 2025's audit. [00:17:04] >> Yeah, that's all right. Sorry. [00:17:06] >> You want me to send it to [00:17:08] >> actual everyone? [00:17:10] >> Well, in the board and [00:17:13] >> I can [00:17:15] salaries [00:17:16] >> and also the um [00:17:18] >> fiscal year 2026 [00:17:20] >> actual versus expenses [00:17:25] >> year to date [00:17:25] >> because we're still in it. So I don't [00:17:26] have like [00:17:27] >> right I I have I have Februaries [00:17:31] Februaries [00:17:32] >> but if we if she But it's it was the [00:17:35] beginning of February, so it's probably [00:17:37] through January. So once she closes out [00:17:39] February, if you can send that you have [00:17:43] I can I can send it out tomorrow. [00:17:45] >> Okay, fantastic. [00:17:46] >> If you have [00:17:47] >> and just send it to copy everyone. [00:17:49] >> No problem. [00:17:50] >> Thank you. [00:17:54] >> So just to be clear to your question, [00:17:57] >> the actuals are in the tabs. Yeah, [00:18:02] >> you turn the tab, you'll get the actual. [00:18:03] You will not find the actuals in this [00:18:05] budget sheet of 151. [00:18:07] >> But if you have any specific questions, [00:18:08] I might actually. [00:18:09] >> So, I guess a real good question. So, in [00:18:11] 2025, we spent $39,000 on repair and [00:18:14] fuel. Then we set a budget of $47,000 [00:18:17] for 2026 [00:18:19] $47,000 requested for 2027 and [00:18:22] recommended. [00:18:24] Where's the, [00:18:26] >> you know, historic history that supports [00:18:28] adding $10,000? But again, it's because [00:18:32] they're working on 27 27 budget. So, I [00:18:35] wonder what how did 26 come. [00:18:38] >> We have [00:18:40] 26. [00:18:41] >> So, do we have [00:18:43] one? I don't have [00:18:45] my [00:18:47] >> I'm just picking anything that has like [00:18:49] I can tell you exactly the penny what I [00:18:51] spent right this second. Got it. So, [00:18:53] this So the last warrant in fuel I spent [00:18:56] $8,927. [00:18:58] >> $8,927 [00:19:00] >> the last warrant. So the last warrant [00:19:02] cycle which would have been $225 [00:19:05] and that was $8,927. [00:19:08] So I looked at that today. Um in the [00:19:10] last four years I average $18,000 in [00:19:13] fuel. [00:19:18] >> I also have here a date with me until [00:19:20] February 10th. And what do we have in [00:19:22] the budget? [00:19:23] >> 47,000. [00:19:24] >> So it's 25,000 for fuel mark that's been [00:19:27] in there. So it's 2020. [00:19:29] >> It says expenditures for repair and [00:19:31] fuel. [00:19:31] >> Yep. [00:19:32] >> So it's repair. So yeah, [00:19:33] >> it's both an outline item. So there's [00:19:35] 21,000 for repair and there was 25,000 [00:19:38] for fuel. That 25,000 for fuel has been [00:19:41] sitting there since about 2020. Uh when [00:19:44] the fuel prices started fluctuating, [00:19:46] that's when they put it in there. I [00:19:48] didn't go back to 2020. I know when we [00:19:50] were in that area we were spending about [00:19:52] 24,000 as the prices have come down it's [00:19:55] about 181 19,000 is about our average [00:20:00] >> and that just changes along with the [00:20:02] market [00:20:02] >> it yeah it's market price it's state bid [00:20:06] but it fluctuates with the market [00:20:10] >> so my actual budget for the town of [00:20:12] Hardwick [00:20:14] >> Mhm. For fiscal 26 is 650,500. [00:20:19] It [00:20:19] >> is 657 [00:20:22] 650,57.76. [00:20:28] >> It's not 900,000 is what he's saying. [00:20:30] >> The 900. [00:20:31] >> Well, I have right here 675463. [00:20:34] So that's why I'm asking. [00:20:36] >> I was showing 650 on my on my [00:20:39] >> Yeah, this is a this is a common problem [00:20:41] we have. So Okay. [00:20:44] You wrote a similar number or [00:20:45] >> I have the 675 685 463. [00:20:49] >> No, that's what I'm requesting for [00:20:50] fiscal 27. [00:20:52] >> Yeah, that's f I'm saying my fiscal 126 [00:20:55] my current operating budget [00:20:57] >> is 650. [00:21:00] >> Oh, I see 76. Got it. [00:21:02] >> It is not $900,000. the $900,000 [00:21:06] >> fiscal year 27. [00:21:08] >> It includes the town of the Brain Tree [00:21:11] and there is an in and out for taxation [00:21:13] purposes for this town. My fiscal 26 [00:21:16] operating budget was only $650,000. [00:21:21] >> Exactly. Exactly. Now, the reason why it [00:21:23] comes out that way is because they put [00:21:26] it into the revenue stream. [00:21:28] >> So, to make it to make it offset it, we [00:21:31] have to make that note. It's an in and [00:21:34] out. So in 3 months the town of New [00:21:37] Brain Street can say we're done. That [00:21:39] money then doesn't come in anymore. [00:21:42] >> That's why it's important to have the [00:21:43] two numbers separated. [00:21:44] >> Yes. Exactly. [00:21:45] >> That's why it's always been separated. [00:21:47] >> You look at the impact of your decision [00:21:50] will affect two numbers. [00:21:51] >> Correct. [00:21:51] >> One is one is this expense and the other [00:21:54] is the revenue side. [00:21:55] >> Correct. And numerator and denominator. [00:21:57] So this this is perfect for what we [00:21:59] should do and the revenue side of New [00:22:02] Brainree is going to change once new [00:22:03] brain okay [00:22:05] >> once new brain it will match the numbers [00:22:07] so the numbers that New Brainree pays is [00:22:10] exactly what Hardwick pays there is no [00:22:12] loss to the town of Hardwick at all [00:22:15] >> it covers everything [00:22:16] >> that's why it's in yellow because I just [00:22:18] copied from last year because I I have [00:22:20] no idea they haven't even started the [00:22:22] budget [00:22:22] >> I'm just looking at the the revenue it's [00:22:24] level funding right now it's whatever [00:22:26] this year because this this will be a [00:22:29] 27, but there'll be a, you know, a [00:22:31] little bit of an adjustment. [00:22:32] >> There will be able to match. Yes. And [00:22:34] it'll be able to 100% match what the [00:22:36] town is saying that they're going to get [00:22:38] it. [00:22:39] >> Um, the only time it does increase where [00:22:43] you might get a little bit more is if [00:22:44] payroll taxes and stuff are more than [00:22:46] what they estimated. The town of New [00:22:48] Brainree still pays hardwork for all the [00:22:50] taxes and stuff that they pay. So, it [00:22:52] might be actually a little bit more than [00:22:54] what um is budgeted for. It's always [00:22:56] more, not less, [00:22:58] >> right? [00:22:58] >> Yeah. Unfortunately. [00:22:59] >> Yeah. Yeah. So, [00:23:02] >> nice question. [00:23:04] >> Well, actually has less to do with the [00:23:05] police than some of the other stuff like [00:23:07] we still have a $40,000 copier thing in [00:23:10] there or something. [00:23:11] >> That's it. [00:23:12] >> It in general in general. [00:23:15] >> But didn't that go down? [00:23:17] >> No, we did not actually get to that. And [00:23:20] if I may, my current operating budget [00:23:22] where I'm sitting at right now, just [00:23:24] about every single one of my line items [00:23:25] is at 63%. Which is where I should be at [00:23:28] this point in my budget, right? [00:23:30] >> So everything is right on target of what [00:23:32] we budgeted for and where we are, [00:23:34] >> right? It just shows you're managing [00:23:36] your budget. [00:23:36] >> We are. And I mean, in all my years, I [00:23:39] don't think we've ever gone outside the [00:23:41] budget without going to you guys saying [00:23:42] we have an emergency and we have a [00:23:43] problem. We need your help. [00:23:45] >> Fantastic. So, we this budget funded by [00:23:49] the town of Hardwick funds five [00:23:51] full-time police officers. [00:23:55] >> Okay. [00:23:55] >> Okay. And that funds them. The new brain [00:23:58] tree budget funds two full-time police [00:24:00] officers, but for this town's purposes, [00:24:03] it funds five. [00:24:04] >> Okay. [00:24:05] >> Kevin, can you elaborate a little bit [00:24:06] more on what those what what the [00:24:08] distribution of those five are for the [00:24:10] people that haven't had the same [00:24:12] conversation? So the five officers gives [00:24:14] you 24/7 coverage, one officer shift. So [00:24:18] that gives you 24/7 365, one officer on [00:24:21] the road at all hours. Um the offset [00:24:24] with new brain tree gives us the ability [00:24:26] to add one officer on dayshift, one [00:24:28] officer on eh shift to have two officers [00:24:30] when someone's not on vacation. Uh [00:24:33] basically the overtime line item covers [00:24:35] holidays. So when the guys work, they're [00:24:37] holiday. They get time of half of course [00:24:39] by law so that they're in working. I [00:24:42] would say off the top of my head about [00:24:44] 85% of our overtime is just covering [00:24:47] holiday shifts. The others will do if an [00:24:50] officer's on uh vacation, it'll backfill [00:24:53] that officer to maintain our one officer [00:24:55] on 24/7. [00:24:58] >> Okay. And I guess the only thing that [00:25:01] the footnote here should be should you [00:25:04] have an accident or taking an officer [00:25:06] out of out of the picture like it [00:25:09] happened a few years ago, you had to [00:25:11] come to the uh finance committee to be [00:25:13] able to cover the overtime cost that you [00:25:15] were going to incur. [00:25:16] >> Exactly. [00:25:17] >> And that's an I want to chase myself. [00:25:21] >> That is the problem with a small town. [00:25:22] We don't have and I want to say the [00:25:24] extra manpower but god forbid something [00:25:27] happens and it does affect us [00:25:28] dramatically when the one goes down. [00:25:32] >> Do you have other [00:25:34] wages, salaries, matrons? [00:25:37] >> So we still have two matrons. Um and we [00:25:40] have one part-time officer that uh works [00:25:43] occasionally with law enforcement reform [00:25:45] in 2020. Part-time officers went away. [00:25:48] There are no more part-time officers. [00:25:50] They have to be full-time trained. that [00:25:52] they have to maintain fulltime training [00:25:54] that I have to maintain as a full-time [00:25:57] police officer. So, the old days of [00:26:00] being able to have I think when I [00:26:01] started there was 15 of us part-time, [00:26:04] that's long gone. Um because the cost to [00:26:06] maintain one of them is the same as [00:26:08] maintaining a full-time person now. Um [00:26:10] the same 40 hours of training and [00:26:13] everything that we're required to do. [00:26:15] Okay. [00:26:17] Uh chief, there's a new line item this [00:26:19] this year uh pensionable stipens. So all [00:26:22] that is is under my salary. Um so my [00:26:26] salary is a base the base salary is [00:26:29] there is the 109 which is what the my [00:26:31] contract says. That next line item is [00:26:35] what my college degree and longevity [00:26:37] would be. Um just to show the difference [00:26:39] of what it was that I'm if Jim was here, [00:26:42] he would have been getting the same [00:26:43] thing. And now that I'm here with a [00:26:45] masters, that's what it is. [00:26:46] >> Okay. So that that So add the 109 and [00:26:49] the 14 is is your salary? [00:26:52] >> Yes. [00:26:53] >> It's just to be more transparent. [00:26:55] >> All right. All right. [00:26:57] >> Roughly 124 125. [00:27:00] >> Okay. [00:27:01] >> So the matrons don't get paid. [00:27:04] >> No, they do get paid if they come out. [00:27:06] >> Okay. [00:27:07] >> So only if we call them out. Um I What [00:27:10] are we averaging? Maybe three or four a [00:27:12] year. [00:27:12] >> Yeah. Not a lot. [00:27:14] >> It's female arrests are not a majority [00:27:18] of our calls. [00:27:18] >> And your your full-timer who's really [00:27:21] part-time, [00:27:22] he works other outfits as well. [00:27:25] >> Yes. Yeah. [00:27:28] Is there a budget line item for for that [00:27:30] particular [00:27:31] >> So, we used to, if you all remember, we [00:27:33] had a part-time line item and last year [00:27:35] when we met with finance and the select [00:27:37] board, it was decided to just put it all [00:27:38] in the overtime account because it [00:27:40] wasn't as much of a use anymore because [00:27:43] they weren't being used. So, it's coming [00:27:45] out of that account. [00:27:46] >> Okay. [00:27:48] >> Chief, there's two two lines that had [00:27:51] money in 25 that don't have money [00:27:53] anymore. or is that something that [00:27:55] changed the uh police reserve wages and [00:27:57] the police? [00:27:58] >> That's the one we were just talking [00:27:58] about, Warren, where I had all the part- [00:28:00] timerrs before and we got rid of them. [00:28:02] >> That line item back in the day was like [00:28:04] $58,000. [00:28:06] >> So that's a savings. [00:28:08] >> It is at this point now it is. Yes. [00:28:16] And the only other thing I noticed on [00:28:18] here that takes a big jump is um uh [00:28:21] hardwood building maintenance goes from [00:28:23] 10 to 25. Is there is a different? [00:28:26] >> Yes, sir. Uh there's it's 10 online [00:28:31] >> building expense 402 lower road. You [00:28:33] refer [00:28:34] >> building maintenance expense $10,000 [00:28:36] here but it's 25 [00:28:38] under the recommend. It should not be. [00:28:42] It should be 10,000. It was level [00:28:44] funded. [00:28:44] >> Okay. Right. [00:28:46] >> And that's the street. [00:28:48] >> Yes. [00:28:49] >> And then [00:28:49] >> it's [00:28:51] the tab is wrong. [00:28:53] >> The tabs. [00:28:53] >> Yeah. [00:28:54] >> We have one line item. It's a police [00:28:56] expense. [00:28:57] >> Yes. [00:28:57] >> And it's this year is 27,000. [00:29:01] Next year is going to be 28,000. So that [00:29:04] 28 is a if we had an amazing year [00:29:07] >> and we had some free funds is what I had [00:29:10] said that you know I would like that so [00:29:11] that we had some leeway because there is [00:29:13] no like I say by June 30th I'm out we [00:29:17] have expended everything and we're not [00:29:19] just buying toys or anything like that. [00:29:21] It's just operating costs otherwise I'm [00:29:23] just requesting a level funded expense [00:29:26] for this coming year. [00:29:27] >> What exactly is in this expense? [00:29:29] >> So the expense actually covers just [00:29:30] about all our operating. So, um, my [00:29:34] report software, the RMS that runs [00:29:36] everything. [00:29:37] >> Okay. [00:29:37] >> Um, that maintenance now is $6,600 a [00:29:40] year. That comes out of there. The [00:29:42] fingerprint machine is $2,800 a year. I [00:29:46] split that with new Brain Tree. [00:29:47] >> Um, so we're still talking about $1,400 [00:29:49] about there. It comes out of there. The [00:29:51] body cameras are coming out of there [00:29:53] now. Um, we had to replace the body [00:29:55] cameras this year. Ours failed. Uh, we [00:29:57] had to go to new ones. Um, I worked with [00:30:00] Motorola. I got them for basically half [00:30:02] price. I'm in a 5-year program with [00:30:05] them. Year three, I'll get brand new [00:30:07] cameras and we can lock in a new price [00:30:10] and move forward. [00:30:11] >> How much is a camera? [00:30:12] >> So, the cameras are $4,800 a year with [00:30:15] cloud storage. [00:30:16] >> Each one is 48. [00:30:17] >> No, 4,800 for the eight of them. [00:30:19] >> Okay. [00:30:20] >> So, and that gives me my cloud storage [00:30:22] cuz before um [00:30:25] what are you calling? You're not [00:30:27] computer personal [00:30:29] >> server. So, our server, it had a server [00:30:32] and a backup that we were just [00:30:34] maintaining that scared the heck out of [00:30:36] me [00:30:37] >> cuz it had all our videos, but our body [00:30:39] came finally failed. So, that's also [00:30:41] part of that expense. Um, [00:30:44] trying to think of some of the other big [00:30:46] ticket items. Um, [00:30:48] >> no, I was just so people understood [00:30:50] what's in expense versus just the line [00:30:53] item expense. [00:30:54] >> Yep. So that covers all the day-to-day [00:30:56] operational costs of our department. [00:30:58] It's like the licensing for a lot of our [00:31:01] um software for the state. [00:31:03] >> We have service. Yes. Those are almost [00:31:05] $1,000 a subscription a year [00:31:07] >> depending on those and what ones we're [00:31:09] using. [00:31:10] >> A lot of that too I do split with Brain [00:31:13] Tree as much as we can. So anything that [00:31:15] we can say is both towns can use and we [00:31:18] will split the cost between the two. [00:31:20] Great. [00:31:21] >> How often do you have to replace the [00:31:22] vests? The vests are at a 4year cycle is [00:31:27] what they are. Um, so [00:31:30] that $3,000 has been in there forever. [00:31:33] That covers my ability to replace two [00:31:36] vests a year. Basically, it's about a [00:31:37] vest and a half a year. Um, and it's not [00:31:40] like a sharable item. The best way to [00:31:42] describe vest is like someone's [00:31:44] underwear. You're wearing it against [00:31:45] your body. It's sweaty. Um, it's yours [00:31:48] and it's sized and fitted for you. Um, [00:31:51] so that keeps that going and then um we [00:31:55] can apply to the state to get [00:31:57] reimbursement in from the federal [00:31:58] government. Sometimes we get [00:32:00] reimbursement, sometimes we don't. And [00:32:02] then if we do, it just goes into a [00:32:03] reimbursement account and then that year [00:32:05] I'll buy a vest out of there and then [00:32:06] the town gets their money back. I don't [00:32:08] just spend it. They would just get that [00:32:10] back that year. [00:32:12] >> Yeah. And there are a number of things [00:32:13] that you sent to the uh capital planning [00:32:15] and I just want to just so we just touch [00:32:19] the subjects. Um the next cruiser that [00:32:23] you would have to replace would be when [00:32:26] >> two to three years. [00:32:27] >> Okay. And then New Branchry would be [00:32:30] replacing one in between then. Is that [00:32:32] is that you? [00:32:32] >> So the way New Branchry does it is every [00:32:35] 3 years they replace one of their two [00:32:37] cars. So they are just on a lease and as [00:32:39] soon as it hits that they just do it and [00:32:41] then they cycle it to fire or highway. [00:32:43] >> Okay. Police computer server [00:32:45] replacement. [00:32:46] >> So it's something we're going to have to [00:32:47] watch. That server uh was purchased with [00:32:50] the federal funds in 2022, [00:32:54] I believe, is when they bought all the [00:32:56] computers. [00:32:57] >> Um I'm told about $7,000 to $10,000 for [00:33:00] server. Um and that I have to have a [00:33:04] standalone one for federal and state [00:33:06] rules. [00:33:06] >> Um that no one else goes in. [00:33:08] >> So that's not in this budget. [00:33:10] >> No. [00:33:10] >> Right. That would be a separate [00:33:12] budgetable item. [00:33:13] >> It would be [00:33:14] >> okay. And not anticipated for 2020. I [00:33:17] would say probably another three or four [00:33:19] years. That is an item though that is on [00:33:22] my grant list because there is a grant [00:33:24] that I can [00:33:27] put in for during the IT grant. Did you [00:33:30] put it in that? [00:33:31] >> I can put it in that one because then we [00:33:33] can show it's out of date. So yes, it [00:33:36] can go in that one and there's a police [00:33:38] one that I can put in for it through. [00:33:39] Yes. [00:33:40] >> Okay. All right. Oh, don't don't [00:33:41] hesitate to get to this breathalyzer [00:33:44] replacement. So, we're not worrying [00:33:46] about that right now. Um, the one that's [00:33:48] there is great and it's stateowned, so [00:33:49] I'm not worried about it. [00:33:51] >> But it's at the office. [00:33:53] >> It's at the office. Yes. [00:33:54] >> Um, laptops for cruisers. [00:33:58] >> So, I'm not worrying about that. That [00:33:59] was originally put on, Mark. What I [00:34:01] would, my plan to start doing is those [00:34:04] laptops are only 2 years old, 3 years [00:34:05] old at this point. What I'd like to do [00:34:07] is just start making sure once a year I [00:34:10] start replacing one in the next few [00:34:12] years and just take it right out of my [00:34:14] operational budget. [00:34:15] >> Perfect. [00:34:16] >> Taser replacement. [00:34:18] >> Yeah. Um we bought those with free cash [00:34:24] three or four. Yeah. Um [00:34:28] Taser will tell you there's a lifespan [00:34:29] of four years. I [00:34:30] >> was going to say you you got to hear [00:34:31] 5year lifespan. tell you that I'm not [00:34:35] going to come to you until I need to [00:34:36] replace those. [00:34:37] >> Well, just again for the purposes of you [00:34:39] know, so that when somebody says you got [00:34:41] a budget, there is also things that [00:34:43] we've cho chose not to put in the budget [00:34:46] that everybody needs to understand that [00:34:48] goes to capital planning and obviously [00:34:50] to the police commissioners when that [00:34:51] when that becomes an issue. [00:34:52] >> And that's one that once you know we're [00:34:55] a year plus out, I'll let everyone know [00:34:57] we got a concern and we're going to [00:34:58] start having a look at this. [00:35:00] And we already talked about body warrant [00:35:03] camera long range uh duty weapon [00:35:06] replacement. [00:35:08] >> So about every 15 years I'm not again [00:35:11] worrying about that cuz my plan would be [00:35:13] moving forward is just one a year start [00:35:15] buying it out of the operational budget [00:35:17] and just slowly start cycling and moving [00:35:19] through [00:35:21] >> duty rifle replacement. [00:35:23] >> They're about the same. Mhm. [00:35:24] >> Um, luckily we're not in a city where [00:35:27] we're having these issues. So, uh, I'm [00:35:29] not as concerned. [00:35:31] >> Radio replacement, portable. [00:35:34] >> That you're you were talking about [00:35:36] handguns the first time and then rifles. [00:35:38] Okay. [00:35:38] >> Both. Yeah. Cuz they're both handgun. I [00:35:41] can purchase. [00:35:42] >> Yes. And I can purchase a handgun for [00:35:44] about $450 is about without this optics [00:35:47] and the other parts of it. And then the [00:35:50] rifles, they're running me about $1,300. [00:35:53] So, it's one of those that I can say to [00:35:55] you guys, "Hey, this year I know I'm [00:35:56] going to be buying this." [00:35:58] >> Uh, radio replacements, portable and [00:36:00] cruiser radios. [00:36:01] >> Yeah, that's something we are going to [00:36:02] have to watch as a whole town cuz that's [00:36:04] actually a fire issue, too. Um, our [00:36:07] radios are $10,000 a piece. Um, it's to [00:36:11] be on the state 800 system. Um, [00:36:15] >> fire only has one. [00:36:17] >> Fire has two now. [00:36:19] >> Okay. Two. Um, they're going to need to [00:36:21] move over there shortly, but I'll let [00:36:22] Nick deal with that side. Um, I'm [00:36:25] comfortable right now because two years [00:36:27] ago I just bought three out of a grant [00:36:29] and didn't have to come to you guys for [00:36:30] the money. Um, that will be my ultimate [00:36:33] goal is I'll try to get one or two out [00:36:34] of that federal grant that comes out [00:36:36] every two years. If I see an issue with [00:36:38] that, I'm going to come to you guys and [00:36:40] say we're going to have to start long [00:36:41] range looking at maybe doing one or two [00:36:42] a year here and there. [00:36:45] I just wanted to put in a commercial for [00:36:47] the capital planning which is if you [00:36:49] don't think that we cover these things [00:36:51] or we talk about these things. The the [00:36:53] good news is we're talking it around as [00:36:55] a board so there's no surprises you [00:36:57] understand what's in and what's not. But [00:37:00] uh we spend a lot of time on this and we [00:37:01] get a lot of good cooperation from from [00:37:03] Kevin on that. [00:37:04] >> Great. Is this is on YouTube tonight [00:37:06] correct? [00:37:07] >> Yeah. [00:37:08] >> So so you giving me sales page today? [00:37:11] >> Yeah. I need I need more work. Yeah. [00:37:13] Thanks. What? [00:37:15] >> And you're getting mad at it, boys. Now, [00:37:18] >> if I don't, if you don't mind, like I [00:37:20] even just want to touch on like the [00:37:21] uniform account. It's been level funded [00:37:23] for years and I'm still fine with that. [00:37:26] But that's just replacement of our [00:37:28] equipment, shirts, pants. One of our [00:37:30] uniform shirts is $113. [00:37:33] >> Our pants can go from 110 to 14. If you [00:37:37] want fleece for the winter, fleece [00:37:38] lined, they're $145. [00:37:41] I mean, our winter coats are $538. [00:37:46] So, [00:37:46] >> are they flame proof? [00:37:48] >> I wish they were. They're not. [00:37:49] >> They're not flameroof. [00:37:51] >> You put police fire on anything, the [00:37:53] cost triples. And they always do that to [00:37:56] you. Um, but that's where that money [00:37:59] goes is to replace their equipment as [00:38:01] they rip shirts or things cuz [00:38:03] unfortunately our stuff does not last [00:38:05] the lifespan of a number. You know, my [00:38:07] shirt's from high school and I'm still [00:38:09] wearing. Uh, you can't unfortunately do [00:38:11] that with our stuff. It just gets too [00:38:13] worn and torn. [00:38:17] >> I have a question for you, Chief. [00:38:18] >> Yep. [00:38:19] >> Um, the clerk salary. [00:38:20] >> Yep. [00:38:20] >> I see she's only going up 2%. [00:38:23] >> Yep. [00:38:23] >> Okay. [00:38:24] >> That was just um at department head [00:38:26] meeting, we were told just to budget 2%. [00:38:28] >> Right. I just wanted to put the number [00:38:30] out there. [00:38:30] >> It's 2%. Um, and is it a part-time [00:38:34] position? [00:38:34] >> It is. [00:38:35] >> Is it 19 hours a week? [00:38:37] >> It is. That's 19 hours a week right now. [00:38:39] >> Okay. [00:38:39] >> Um it used to be 25 and we've just [00:38:42] slowly reduced it, moved money to other [00:38:44] line items to offset things. [00:38:46] >> Is that enough though to [00:38:48] >> Yes, absolutely. [00:38:49] >> Okay. [00:38:50] >> Um all the officers step up and help [00:38:53] with all that stuff. Um in regards to [00:38:56] even um license to carries like they'll [00:38:58] the clerk enters them, uh the sergeant, [00:39:01] the lieutenant process them, approve [00:39:03] them. So, everyone does their part to [00:39:05] make sure that that works. [00:39:07] >> Okay. I just wanted to ask you, [00:39:13] >> thanks for the info. [00:39:15] >> I hate to say, you know, [00:39:16] >> this is the way it should be. [00:39:17] >> This is the way we should be. [00:39:18] >> We I will take anyone for ride alongs. [00:39:21] I'll put them out in the cruisers. I [00:39:22] want people to see. I We are love to be [00:39:25] hated. I We know that. You know, we get [00:39:28] that. You know, that's part of our job. [00:39:30] But I'll take anyone out on a ride [00:39:33] along. and let them see what we do and [00:39:34] what we cover and how things are. Um, [00:39:37] see our call numbers and how we're [00:39:39] handling things. I mean, you know, last [00:39:42] year we had a high number of sexual [00:39:44] assaults for us. Um, each one alone [00:39:48] averages 20 to 25 hours of investigation [00:39:50] whether it's going forward or not. So, [00:39:52] there's a lot of stuff that just adds [00:39:54] up. And unfortunately too, what the [00:39:57] public sees and the public logs is not [00:40:00] always what we're doing because certain [00:40:02] things cannot be published by law. We [00:40:05] cannot put domestic violence out there. [00:40:07] You cannot put sexual assaults out [00:40:08] there. You cannot put juvenile crimes [00:40:10] out there. So that's all stuff that does [00:40:12] not get published because we can't by [00:40:14] law. [00:40:15] >> Okay. But does that go in your total [00:40:17] call log? [00:40:18] >> It does go in my total numbers that you [00:40:20] see. [00:40:21] >> Okay. But in the actual that you see in [00:40:23] the paper or on the website, [00:40:25] >> right, [00:40:25] >> those are redacted by meeting master [00:40:28] law. [00:40:29] >> Okay. Um, and over the years, has the [00:40:33] calls gone up? Have they stayed steady [00:40:36] or [00:40:36] >> We've been about the same. [00:40:38] >> We've been about the same for I'd say [00:40:41] fiveish years, sixish years. Uh, we've [00:40:44] been probably pretty steady since right [00:40:46] after CO. We stayed where we were. [00:40:47] Obviously during CO was beyond low for [00:40:50] everyone, but we've been about steady [00:40:52] from there on. [00:40:53] >> How many how many clubs? [00:40:55] >> So total everything that we do for you [00:40:57] guys is about 12,000 a year. That [00:41:00] includes everything that we have to [00:41:02] touch. So we have to take a phone call [00:41:06] and deal with a domestic violence [00:41:08] question. That's a call. If we're going [00:41:11] to a tree down, that's a call because we [00:41:14] have to go there and do it. Um like [00:41:15] today we had a tree down. My officer sat [00:41:17] there for 45 minutes helping highway. [00:41:19] So, anything that requires us to do [00:41:22] something, it gets a call. [00:41:24] >> If you just call in and say, "Hey, I [00:41:26] need to do my LTC. What do I That's not [00:41:28] a call." But anything that actually [00:41:30] requires us to do police work or [00:41:32] document something [00:41:34] >> moving forward, that is a call for [00:41:36] service for us. [00:41:37] >> Okay. [00:41:38] >> And you'll see too, property check [00:41:40] stuff, the proactive things. So the [00:41:42] officers on the overnight doing directed [00:41:43] patrols. Um [00:41:46] I want to publicize how I approach that [00:41:48] but you know there's directed patrols [00:41:50] that they are required to do on all [00:41:51] their shifts. [00:41:52] >> Checking door handles. [00:41:54] >> Exactly. Um finding vehicles that are [00:41:57] out of business. Why is a vehicle out of [00:41:59] business at 2:00 in the morning? [00:42:01] >> So they're finding things like that. Um [00:42:03] in Gilbertville you'll actually notice [00:42:06] and wheelite um the officers on the [00:42:08] overnight drive around with their cruise [00:42:10] lights on. So that's the blue steady [00:42:12] lights on their car just so that people [00:42:14] can see that they're up and down the [00:42:15] streets and checking things. Um I had a [00:42:18] woman call me and ask me why every night [00:42:19] the cruiser drives by her house the blue [00:42:21] lights on. So I had to explain that, you [00:42:23] know, it's the officer being proactive, [00:42:25] checking your area and making sure that [00:42:26] you guys are safe, [00:42:27] >> right? Excellent. [00:42:28] >> And you do still do uh uh medical [00:42:31] emergencies. [00:42:32] >> Yep. We go to every medical call with [00:42:34] the ambulances. Um, [00:42:37] off the top of my head, 350 [00:42:40] ambulance calls on hardware. [00:42:42] >> 354. [00:42:43] >> Was it 354? [00:42:44] >> I couldn't remember off the top of my [00:42:46] head. I know I gave it to you the other [00:42:47] day. [00:42:48] >> Uh, [00:42:48] >> I'm pretty sure it was 254. [00:42:50] >> Yeah. So, we do go to every ambulance [00:42:52] call and uh stand by for the ambulance. [00:42:55] So, 2:30 in the morning, we're the first [00:42:57] ones there. Um, you know, I'm going to [00:43:00] jump back to the structure fire two [00:43:02] years ago on Lower Road. My officer was [00:43:04] there in a minute and 35 seconds pulling [00:43:06] the woman out of the burning house. [00:43:08] >> So that's just part of what we do. [00:43:11] >> And you do render first aid or whatever [00:43:13] you need to do. [00:43:14] >> We are all first responders to the next [00:43:16] higher level. Um so we can perform the [00:43:20] CPR. We have AEDs, we have Narcan, we [00:43:22] have EpiPens, we carry everything that [00:43:25] we might need till that ambulance gets [00:43:27] there for the most part to be able we [00:43:29] have OB kits. We have burn kits. Um, we [00:43:32] carry a giant jump bag that just has [00:43:34] anything that we might need to be able [00:43:37] to render aid until that ambulance gets [00:43:39] there. [00:43:39] >> Fantastic. [00:43:40] >> That's great. [00:43:41] >> Thank you. [00:43:43] >> Great job, Chief. [00:43:44] >> Thank you. Thank you. [00:43:46] >> They did great here just kind of without [00:43:48] planning. [00:43:49] >> Uh, that was not [00:43:52] with you also. [00:43:54] >> Cool. Calm under pressure. That's good. [00:44:02] Well, [00:44:03] I I do have uh another statistic that I [00:44:07] kind of developed in the last 24 hours. [00:44:11] So, uh to prepare us for the inevitable [00:44:15] school uh increase [00:44:18] um [00:44:20] share with you [00:44:22] um what I was able to pick up for [00:44:25] information. [00:44:26] >> This is amendment. [00:44:28] that we're required to fund for the [00:44:30] state is 10,500 per student. [00:44:35] Bare minimum. Yeah. So the the the [00:44:38] important [00:44:39] >> Yeah. True. It's true. That's that's [00:44:42] >> Yeah. Right. Um [00:44:48] >> the number of students in the Quad [00:44:51] Regional District and I don't put it [00:44:54] here somewhere. [00:44:56] We have a net increase [00:44:59] net increase and I might have it in [00:45:01] >> 17 [00:45:02] >> of 17 but I would like to point out let [00:45:06] me just get [00:45:06] >> but over the last 17 students [00:45:08] >> yes [00:45:08] >> additional 17 students right um [00:45:11] >> but over the last three years we had a [00:45:13] negative six students now [00:45:15] >> so the entire [00:45:17] entire district [00:45:19] is minus 7 we're plus 17 [00:45:25] So Barry goes up by one student. Harvard [00:45:29] goes down by 15 students. New brain goes [00:45:31] down by 16 students. Okam goes up by [00:45:35] six. We go up by 17. All right. So I [00:45:40] found a very interesting statistic in [00:45:42] the annual town report. [00:45:45] 20 births last year. [00:45:49] Those aren't in that number. Well, so if [00:45:52] we want to look forward and if you want [00:45:54] to look forward, if there were 20 births [00:45:56] in Hardick, I don't know how many will [00:45:57] end up in the school system by preK, [00:46:00] right? PreK is the first first grade. [00:46:03] You got to think about what that means. [00:46:05] Now, in the meantime, we're going to [00:46:08] have a disproportionate share of the [00:46:10] school budget because we're we're going [00:46:12] up and it's always assessed to us by [00:46:15] dollars per student. We're going up by [00:46:18] 17. the district's going down by six and [00:46:22] in last fiscal year we had 20 additional [00:46:25] children born. [00:46:27] >> Right. So that would be good reason to [00:46:30] have a five-year plan and start [00:46:32] projecting these numbers and start [00:46:34] budgeting for these numbers. [00:46:35] >> It's going to it it's it's going to be [00:46:38] um very interesting to see what our our [00:46:41] share is going to be this year. [00:46:42] >> So we're going to have um a good [00:46:45] discussion with the school system it [00:46:47] seems like. [00:46:48] >> Yeah. So, so anyhow, we can't while we [00:46:49] can't talk about it now because we don't [00:46:51] have the numbers, right? [00:46:52] >> I think just prepare yourself for that [00:46:54] statistical fact and then we can go we [00:46:57] can go from there. So, I would say we [00:46:59] can't talk about schools tonight. [00:47:01] >> No, [00:47:01] >> we did cover the police budget. I [00:47:04] thought good. [00:47:06] >> So, Mark, do I just interject quickly? [00:47:08] Um, just for a placeholder, you'll see [00:47:10] on your uh sheet it's in yellow because [00:47:12] it's going to change the school budget. [00:47:14] But just for a placeholder, I just I [00:47:16] just did a 6% increase. So that's what [00:47:19] that figure is just as a placeholder in [00:47:22] the budget. [00:47:25] >> Okay. [00:47:27] Do you know what that number is off the [00:47:28] top of your head? [00:47:30] >> This right here. [00:47:30] >> Like no. Well, can is it 100,000? Is [00:47:34] 150,000? They have to give us their they [00:47:37] have to decide which [00:47:38] >> No, I'm saying that's [00:47:41] >> what's the number [00:47:43] >> cuz I'm I'm just saying like if we took [00:47:44] the 17 we did it by you know I know [00:47:47] 10,500 is the lowest we have to go [00:47:50] that's 170,000 [00:47:52] >> yeah it's $180,000 [00:47:55] >> increase [00:47:55] >> and that's what we did over and that's [00:47:57] what's budgeted right now over over the [00:47:59] previous budget right [00:48:01] >> 170,000 yeah exactly [00:48:03] >> so and that's our best guess but but [00:48:05] That was in a year when when it we were [00:48:08] more proportional to the rest of the [00:48:09] other towns. [00:48:11] >> No, I understand that. [00:48:12] >> Now the the overall district is going [00:48:15] down, we're going up. So we got a [00:48:17] greater proportion of the budget. [00:48:19] >> And that's only just so we prepare [00:48:21] ourselves. If we if the estimate is is [00:48:24] low, you'll know why. That's that's all [00:48:26] I I bring that out. And as Bill points [00:48:29] out, if you've got 20 births, and we can [00:48:32] look, it's just an interesting statistic [00:48:34] that you can pull from. If you looked at [00:48:36] your annual town report, you might be [00:48:37] able to pull the last three years and [00:48:39] actually see what that tip of that [00:48:41] iceberg is going to be as we progress [00:48:43] each year. [00:48:44] >> Get all those numbers from the town. [00:48:46] >> Absolutely. Absolutely. And and probably [00:48:48] for the other towns right now, [00:48:52] >> right? Yeah, [00:48:53] >> even still [00:48:54] >> they're taking an education guess like [00:48:57] are they going to go to private school? [00:48:58] Are they going to go to this school? Who [00:49:00] knows? [00:49:00] >> Certain percent home school. [00:49:02] >> Right. Right. [00:49:03] >> I mean there's all these options. [00:49:04] >> Well, you also don't you you know you [00:49:06] have the other unknown is that you have [00:49:08] an apartment complex and they rent out [00:49:11] and they bring a disproportionate number [00:49:13] of children into it. That affects the [00:49:16] number. And that may very well be what [00:49:18] happened in this this coming year is [00:49:20] that you have, you know, people moving [00:49:23] into town that are bringing children and [00:49:25] it's going to increase the and we don't [00:49:28] we have no foresight of that. We don't [00:49:29] know who's going to rent a an apartment [00:49:31] in town. So you could actually see this [00:49:34] number jump up by surprise like it did [00:49:36] on us this year. [00:49:38] >> If a family moves into town, right, gets [00:49:40] an apartment and they have six kids. We [00:49:43] have a rough ballpark for when the [00:49:45] school's going to finalize their budget. [00:49:47] >> Funny [00:49:49] timeline. [00:49:50] >> I um I know there's another meeting [00:49:52] coming up, but I they do like several [00:49:55] iterations of it. [00:49:57] >> Yeah, because they need they need some [00:49:58] input from the state, right? [00:50:02] >> But last year they gave us like three [00:50:04] different budgets. By the time we got to [00:50:06] town meeting, we were on like their [00:50:07] third budget. [00:50:09] >> Okay. So do we know when that number [00:50:12] that say 10,500 per student there's no [00:50:15] additional other costs to the town for [00:50:18] school for the school or is there any [00:50:20] other additional is it just a set number [00:50:22] to say 10,000 per person covers [00:50:25] everything they do at the school system [00:50:27] is there any [00:50:27] >> I think that that [00:50:31] I'm saying but I mean [00:50:32] >> that's without state [00:50:34] >> if we if we look at that there's no [00:50:36] other ones that come along other charges [00:50:38] for students Sure. [00:50:41] >> On the school budget chair. [00:50:43] >> Mhm. [00:50:43] >> Um, so they'll have the same like cost [00:50:46] of living increases, they'll if they're [00:50:48] going to have the same crazy increases [00:50:49] with insurance. So not only is it per [00:50:52] student, but there might be like a 2% [00:50:55] >> and that's what I I guess I was asking. [00:50:57] So if there's an increase in insurance, [00:50:59] is that a charge per student typically? [00:51:01] Is that how they formula? [00:51:02] >> No, they just give us what assessment. [00:51:04] >> Yeah. So what they'll do is they'll [00:51:05] they'll they'll put their budget out. [00:51:07] >> Yes. $45 million and they'll divide it [00:51:10] by the number of kids in the school [00:51:12] system and that's the per cost per per [00:51:14] student. So it's like $21,000. [00:51:18] Um they get uh chapter 90 is it chapter [00:51:22] chapter 70 funds. [00:51:24] >> So whatever that whatever the state the [00:51:26] amount the state funds [00:51:29] >> uh we have to fund the difference. So if [00:51:32] the state comes down, we're funding [00:51:34] more. The state funds more, we fund [00:51:36] less, but they they there's no control [00:51:39] over their budget. So they can they can [00:51:42] spend as what they want, how they want [00:51:44] to do it, and they assess us the [00:51:46] difference. [00:51:46] >> Right. And and at a town meeting, if I [00:51:49] understand this right, you cannot pick a [00:51:52] line item in the school budget. You must [00:51:54] approve the school budget or disapprove [00:51:56] the school budget. [00:51:56] >> Right. It's up or down. [00:51:58] >> It's up or down. and they'll put in [00:52:00] they'll put in a budget early on and [00:52:03] then the next budget that they present [00:52:06] is a million dollars less and they'll [00:52:08] say they cut a million dollars. But of [00:52:11] course, who knows? [00:52:14] >> Well, they they increase the $3 million, [00:52:16] >> right? And then they back it off again. [00:52:18] So, it's a it's a game they [00:52:21] >> just just the the total projected [00:52:24] population at that regional school [00:52:26] system is 1,858 [00:52:28] students. [00:52:30] >> Okay. [00:52:32] >> And um just so you guys know too, we [00:52:34] have 26 kids that go to Pathfinder. [00:52:37] >> Is that up or down? [00:52:38] >> It's level. [00:52:39] >> Level. Okay. Good. Good. That's good. [00:52:42] No other no other trade schools [00:52:46] >> that we're assessed for. [00:52:48] >> Sometimes Smith [00:52:50] >> I was going to say Smith [00:52:52] >> once Essex long time ago. [00:52:54] >> So we're not Monty Tech our kids, [00:52:59] >> but they could opt to do that. [00:53:01] >> I was going to say [00:53:03] school choice if they felt [00:53:04] >> No, gets the Guabin gets the school [00:53:07] choice. [00:53:09] But for a trade school, [00:53:13] >> the student gets a choice of which trade [00:53:14] school. [00:53:15] >> Yeah, it all goes through Quabin. That's [00:53:16] part of the whole [00:53:17] >> It does go through their because I it's [00:53:19] a separate [00:53:21] >> budget line item for halfway. [00:53:23] >> So she has So the superintendent at [00:53:25] Quabin has to like approve approve it. [00:53:27] >> Yeah. [00:53:27] >> And then Yeah, we can. [00:53:28] >> Yeah. So there's there's there's reasons [00:53:31] to school choice uh Quabin wants school [00:53:35] choice in because they get more money [00:53:37] the kids coming in. [00:53:39] and kids going out, they have to pay [00:53:41] more money going out. So yeah, [00:53:44] >> they want they want school choice in not [00:53:45] school choice out. [00:53:46] >> So I guess the question would it would [00:53:48] it burden us if somebody in Harvard and [00:53:51] I'm going to use this and I don't know [00:53:52] if any other schools offer let's say for [00:53:54] a wanted to go to Smith V for [00:53:56] agricultural. [00:53:57] >> So that [00:53:59] if Pathfinder doesn't offer I don't know [00:54:01] if they do but if they didn't offer that [00:54:03] that we would [00:54:04] >> we would have to cover [00:54:06] >> Hold your breath Glenn. Okay. [00:54:08] >> Well, and that's something the Quabin [00:54:09] Regional School is kicking around right [00:54:11] now [00:54:12] >> is potential agriculture [00:54:15] >> having something that's not offered. [00:54:17] >> Yeah. [00:54:20] >> But Smith and [00:54:23] >> it wasn't that long ago they had these [00:54:25] trades in a lot of the schools. [00:54:27] >> Most of them not to not to the degree [00:54:29] they probably haven't. [00:54:30] >> Look what Lester's doing. They're doing [00:54:32] like all sorts of trades now. Lester. [00:54:36] Mr. Chairman. [00:54:37] >> Yes, sir. [00:54:38] >> I do have a hard stop in like 15 [00:54:40] minutes. Um, [00:54:41] >> well, I I think we got a lot done, a lot [00:54:44] more than we planned. [00:54:45] >> Yeah. [00:54:46] >> How do you want to go about our next [00:54:48] meeting? [00:54:49] Did we bring in highway? [00:54:53] >> Yeah, [00:54:53] >> I would bring in highway. And I would [00:54:55] probably if we can, we don't have to go [00:54:58] through the introductory thing also look [00:55:00] at the administrative costs for the [00:55:02] town. That's a big [00:55:04] >> and and you know if anybody needs what [00:55:06] that in my in my some of this some of [00:55:10] this is you know wish the retirements in [00:55:12] there you want to talk about that's [00:55:14] 392,000 [00:55:17] >> sure I can think about it [00:55:19] >> yeah great [00:55:21] >> total general government [00:55:23] >> can you email number [00:55:24] >> yeah your email address and right now I [00:55:27] have that number [00:55:30] I told you in the week 795 [00:55:34] The number [00:55:37] 795,6965 [00:55:44] didn't have her number. She gave it to [00:55:45] me just the other day. [00:55:48] >> So that's what that'll be a long [00:55:50] meeting. [00:55:52] Uh and our Wednesday is good for [00:55:56] everybody kind of [00:55:56] >> typical sometimes. [00:56:00] So just in since next week in the next [00:56:03] meeting we're going to be going over the [00:56:05] general government. Would you be able to [00:56:07] go these items on expense like [00:56:10] treasurer? It says treasurer expense and [00:56:12] right it was 3500 bucks. Um and then it [00:56:19] IT services and office equipment it's [00:56:22] projected at 40,000. Last year was [00:56:25] budgeted at 38,000. I have [00:56:28] >> um can we break [00:56:30] like information out like what are [00:56:33] because I saw one item like uh 15,000 [00:56:37] for an expense and I'm wondering what is [00:56:40] what is it like most of them trying to [00:56:42] answer [00:56:42] >> I can explain most of them and I [00:56:44] actually broke out some of them probably [00:56:45] not everyone you're looking for but I [00:56:46] broke out the last three or four years [00:56:48] so you can we can take a look at [00:56:50] >> I think the best thing is we we would [00:56:52] expect that we'd be able to get the same [00:56:54] kind of um information that that police [00:56:57] chief gave us today. [00:56:58] >> I mean, that was a great example of what [00:57:01] what helps us understand that number so [00:57:03] we can move on. [00:57:04] >> Yeah, I can talk. [00:57:06] >> Okay. [00:57:06] >> Because [00:57:07] >> so like with it, I I'd like to break out [00:57:10] what is the software, what is the [00:57:11] subscription like? Are we paying for [00:57:13] town accountant software? What are we [00:57:15] paying for? And have a line on strictly [00:57:18] subscriptions. [00:57:19] >> I' I'd like to understand wish to [00:57:21] retirement, too. I just like to know, [00:57:23] you know, because it it we sometimes [00:57:25] forget that when you hire a new [00:57:26] employee, you you've got there is a [00:57:29] that's part of your benefit package. You [00:57:32] are now making another cost [00:57:34] >> in that area. And I don't think we [00:57:36] understand what what the impact is on [00:57:39] some of these line items when you hire [00:57:41] another person. It's not just [00:57:44] >> it's not just your salary in the line [00:57:45] item budget, but there are all of these [00:57:47] other things that cascade down. And as [00:57:49] we start looking at um you know the [00:57:52] Gilbertville library for example or you [00:57:54] know um highway u highway uh workers we [00:58:00] we got to understand it and the number [00:58:01] we got budgeted may not very well be the [00:58:05] number we might be anticipating coming [00:58:06] up. So I just like to understand who's [00:58:09] in and who's out and and what that [00:58:11] impact is when we make a decision to [00:58:13] hire somebody. [00:58:14] >> To Mark's point [00:58:15] >> I'm sorry I didn't mean to interrupt [00:58:16] you. [00:58:17] >> What? To Mark's point, when you hire a [00:58:19] full-time employee, just automatically [00:58:20] add another 25,000. [00:58:22] >> Yeah, you need to know what those [00:58:24] >> Yeah. [00:58:24] >> Because we got we just breaking that [00:58:27] down, helping us understand that number [00:58:29] to the to the same level that Kevin did [00:58:31] with the police. I mean, it's it's [00:58:32] perfect. It's a it's we'll move through [00:58:34] this a lot faster. [00:58:35] >> So, let's uh plan on doing that and [00:58:38] leave highway out. [00:58:39] >> This is going to be a long meeting. [00:58:41] >> Okay. [00:58:42] >> Uh when do you want to do it? [00:58:45] In a week. [00:58:47] What's your what's your availability? [00:58:49] >> Chris, are you going to the Pathfinder [00:58:50] meeting next Wednesday? [00:58:51] >> I can't. I'm tied up next Wednesday. [00:58:57] >> The Wednesday annual meeting, but that's [00:59:00] the [00:59:01] >> Oh, that is [00:59:03] we all we all have. [00:59:05] >> Yeah, we'll all be there. [00:59:07] >> Yeah. [00:59:09] And I did on that on the boiler thing, [00:59:11] not to get off track if they did that [00:59:14] somebody in town passing around [00:59:16] something they wanted. [00:59:19] >> Yeah, I mean we want to keep it moving. [00:59:20] I guess the goal is to be through this [00:59:24] well before the school. [00:59:26] >> Don't hold you know if you guys can go [00:59:29] meet me. I mean you guys you don't need [00:59:31] me there. [00:59:31] >> As long as we got a quarum. [00:59:34] >> Sorry. What day? [00:59:35] >> Uh just do it next week. Oh, we're going [00:59:37] to be a Pathfinder [00:59:38] >> on what day? [00:59:39] >> The 11th. [00:59:41] >> Okay. [00:59:41] >> You want to do Monday? You said Monday [00:59:43] instead of our [00:59:45] >> It's a It's an off week for us to [00:59:47] select. [00:59:48] >> Right. That's what I'm saying. Like in [00:59:49] instead of the follow on Monday, a week [00:59:51] from this Monday. [00:59:52] >> Monday. All right. I [00:59:53] >> I can't do anything this week. [00:59:54] >> Monday, March 16th. [00:59:57] >> 16th. [00:59:58] >> The 16th I can do. [00:59:59] >> Oh my I've got I'm open so I can make [01:00:01] it. [01:00:05] >> Yeah, I can. Yeah. I don't [01:00:06] >> Yeah. So, [01:00:08] >> yeah, we can get for try to get Leon to [01:00:10] come here, make sure that he's uh he's [01:00:12] available, but we do. [01:00:13] >> So, would you like to send you an email, [01:00:15] Justine, or you you're going to get this [01:00:17] stuff with like as far as the expenses? [01:00:19] >> I haven't. [01:00:21] >> I can talk about any of them. [01:00:23] >> Okay. And one thing I there's [01:00:24] >> cuz like HR expense thousand bucks admin [01:00:29] and some of the historical actuals [01:00:32] because I'm not sure whether I'm looking [01:00:33] in the wrong place but it looks like 24 [01:00:35] 24 [01:00:37] is that [01:00:38] >> what [01:00:40] >> I'm some of the actual [01:00:42] >> um what we have to make it just look [01:00:44] like [01:00:45] >> some of the numbers are the same for the [01:00:47] last [01:00:47] >> come in at 6:15 [01:00:49] >> 23 24 [01:00:52] at least some where are the tabs in the [01:00:55] book. [01:00:57] >> But like legal services we just [01:01:04] >> So this just shows budget. So that would [01:01:05] be the actual [01:01:07] >> we can ask for actual. [01:01:09] >> That's great. [01:01:10] >> Lauren, anything else you want? Just [01:01:11] email me. [01:01:11] >> I I will [01:01:13] also an update on the audit that's going [01:01:16] on. Have they Have they completed it? [01:01:19] No, they've got um we're almost done [01:01:20] with our FY25 audit. [01:01:22] >> No. [01:01:23] >> So, um probably in a few weeks. [01:01:25] >> Okay. [01:01:25] >> They just need a few more information [01:01:27] about the USDA project. [01:01:29] >> Okay. [01:01:29] >> No, it's going [01:01:30] >> any surprises, anything? [01:01:31] >> It's going much better than last year. [01:01:33] >> Okay. All right. Good. Good. Okay. 16th [01:01:37] on Monday. [01:01:38] >> 6:00. [01:01:40] >> Sure. [01:01:41] >> 16th mark right now. [01:01:44] >> Motion to adjurnn. [01:01:45] >> Motion to adjurnn. Second. All in favor [01:01:57] for these kinds of talks. Um [01:02:00] >> I was thinking [01:02:02] >> I was thinking of leaving a a bunch of u [01:02:05] index cards so you could leave ideas and [01:02:08] we could take them up. Well, I mean, you [01:02:10] know, cuz cuz right I mean, and I don't [01:02:14] probably have total all the same numbers [01:02:16] that you folks do, but I'm seeing [01:02:18] $200,000 more than last year. [01:02:21] >> Okay. Well, [01:02:22] >> that would make that would make sense. [01:02:25] >> Yeah. So, [01:02:27] we [01:02:28] >> So, you obviously haven't started going [01:02:30] through here and started cutting things, [01:02:32] right? [01:02:33] >> We just started tonight. [01:02:36] >> All right. Well, all right. [01:02:37] >> Oh, yeah. We got to first understand the [01:02:39] numbers and then we have again like I [01:02:41] said the denominator is going to be you [01:02:44] know that that revenue stream we're not [01:02:46] even clear on that [01:02:47] >> right exactly I mean so I want this is [01:02:51] not a two and a half means it's going to [01:02:53] be an overrevenue [01:03:00] overrevenue