8/2/2019 fy2013 budget ppt northampton ma
1/43
CITY OF NORTHAMPTON, MASSACHUSETTS
FISCAL YEAR 2012
CONSOLIDATED RESOURCES / APPROPRIATION SUMMARY
AS VOTED BY CITY COUNCIL and AMENDED BY COUNCIL ON 12/1 AND 12/15/2011
SOLID COMBINED
GENERAL SEWER WATER WASTE FUNDS
FUND FUND FUND FUND TOTALBUDGET BUDGET BUDGET BUDGET BUDGET
(Memo Only)
REVENUE SUMMARY:
!"#$%& &&&&&&&&&'()*++),(-&& &&&&&&&&&&&&&&&&&&&&&&&&.&&&& &&&&&&&&&&&&&&&&&&&&&&.&&&& &&&&&&&&&&&&&&&&&&&&&&.&&&& &&&&&&&&'()*++),(-&&
/0"12$%&341&5$1678$%& &&&&&&&&&&&,)9*-),,:&& &&&&&&&&:);($1" H&O46$1>A$>B& &&&&&&&&&&&*),+-)& &&&&&&&&&;+),9-),9-&& &&&&&&&&&&&&&&&&&&&&&&&&.&&&& &&&&&&&&&&&&&&&&&&&&&&.&&&& &&&&&&&&&&&&&&&&&&&&&&.&&&& &&&&&&&&;+),9-),9-&&
@EPH78&R41S%& &&&&&&&&&&&*)-:():%E1">8$&">G&D$%$16$%& &&&&&&& && &&&&&&,;()('B$1K17%$&CE>G%& &&&&&&&&&&&&&&&&&&&&&&&&&&&.&&&& 2,815,075 &&&&&&&*)(+;)(-'&& &&&&&&&;)9BF&W%%$%%A$>B%& & && && && && &&*)9;')-,9&& && && && && && && && && && && && && .& && & & && && && && && && && && && && &. && && & && && && && && && && && && && &. && && && && && && &&*)9;')-,9&&
/0$11F&50$$B &J33%$B%& &&&&&&&&&&&-);:-)%3$1%& &&&&&&&&&&&&&&&&&&&&&&&&&&&.&&&& &&&&&&&&-),:()-(9&& &&&&&&&&&&(
8/2/2019 fy2013 budget ppt northampton ma
2/43
!"#"$%"&'(%!)"'&*+,&-./.,01&0/2&"/3.,4,56.&78/26&
9+301&&*+,&7:;?@A;
8/2/2019 fy2013 budget ppt northampton ma
3/43
"DE"$FG9%!"'&*+,&-./.,01&0/2&"/3.,4,56.&78/26&
9+301&*+,&7:;?@A;$1"H&
O46$1>A$>B&
'Y-Z&
@EPH78&5"3$BF&
-;Y:Z&
QGE8"B74>&
*-Y+Z&
@EPH78&R41S%&
*Y'Z&TEA">&5$1678$%&
-Y-Z&
/EHBE1$&?&D$81$"B74>&
-Y,Z&
U$PB&5$1678$&
-9Y-Z&
QAKH4F$$&V$>$37B%&
-(Y-Z&
I>%E1">8$&">G&D$%$16$%&
9YB%&?&
Q#$AKB74>%&
9Y'Z&
5B"B$&?&
/4E>BF&
W%%$%%A$>B%&
*Y;Z&
/0$11F&50$$B&J33%$B%&
-Y*Z&
JB0$1&WA4E>B%&B4&
P$&D"7%$G&
9Y9Z&
I>B$13E>G&!1">%3$1%&
*Y9Z&
*X-X;9-;& '&
8/2/2019 fy2013 budget ppt northampton ma
4/43
!"#"$%"'&*+,&3H.&-./.,01&78/2&
9+301&7:;IJA?BJA;;J
!"#$%&(9Y*Z&
/0"12$%&341&5$1678$%&
+Y-Z&
=78$>%$%&?&
@$1A7B%&
-Y*Z&
C7>$%&?&
C413$7B%&
-Y'Z&
5B"B$&D$6$>E$&.&/0$11F&
50$$B&
;9Y2&
!1">%3$1%&
(Y*Z&
N7%8$HH">$4E%&9Y'Z&
*X-X;9-;& (&
8/2/2019 fy2013 budget ppt northampton ma
5/43
!.K./8.&6+8,L.6&0/2&3,./26&3H03&0,.&M+63&0**.L3.2&NO&.L+/+M5L&L+/2535+/6&0/2P+,&
H0K.&3H.&10,Q.63&2+110,&5M40L3&+/&3H.&-./.,01&78/2&R82Q.3S&&
@14K$1BF&!"#$%&& & & "KK14#&['*Y;&A&
5B"B$&W7G&L>4B&7>8HEG7>2&N5VW&">G&433%$B%M&& "KK14#&[--Y,&A&
I>B$1.3E>G&JK$1"B7>2&!1">%3$1%&& "KK14#&[;Y2&N$B$1XO"1"2$&&& & "KK14#&[-Y*&A&
T4B$HXN4B$H&&?&N$"H%&!"#$%&& & "KK14#Y&[-Y9&A&
@"1S7>2&!78S$B&C7>$%&& & "KK14#&[(B$1$%B&4>&I>6$%BA$>B%&& & "KK14#&[-;9&S&
&
*X-X;9-;& ,&
8/2/2019 fy2013 budget ppt northampton ma
6/43
E,+4.,3O&90T&!.K./8.&9,./2&7:U@&3+&7:;
8/2/2019 fy2013 budget ppt northampton ma
7/43
%/L+11.L3.2&E,+4.,3O&90T.6&9,./2&7:U@&3+&7:;;&'+8,L.S&&)53O&+*&$+,3H0M43+/&"/2&+*&:.0,&R82Q.3&F030&
7+,M810&& %/L+11.L3.2&90T.6&06&0&E.,L./30Q.&+*&$.3&E,+4.,3O&90T&[.KO& &&
C7%8"H&_$"1& ;99*& ;99'& ;99:& ;99(& ;99,& ;99B7"H&@14K$1BF&!"#&=$6F&& &[&&&&&&&&&&;;);*')','&& &[&&&&&&&;*)
8/2/2019 fy2013 budget ppt northampton ma
8/43
7:;
8/2/2019 fy2013 budget ppt northampton ma
9/43
7:;
8/2/2019 fy2013 budget ppt northampton ma
10/43
7:;
8/2/2019 fy2013 budget ppt northampton ma
11/43
7:;BAZ@I&
*X-X;9-;& -*&
8/2/2019 fy2013 budget ppt northampton ma
12/43
'303.&\52&9,./2&7:U@&3+&7:;@&'+8,L.S&&V066&F.40,3M./3&+*&!.K./8.&V8/5L5401&F030&R0/W&
-9999999&
--999999&
-;999999&
-*999999&
-'999999&
-:999999&
-(999999&
;99*& ;99'& ;99:& ;99(& ;99,& ;99%B">B&G4HH"1%M&
7+,M810&& $.3&'303.&\52&P&)H.,,O&'H..3&!.L.5436&M5/86&)H.,,O&'H..3&)H0,Q.6&X/+3&5/L1825/Q&+**6.36Y&
C7%8"H&_$"1& ;99*& ;99'& ;99:& ;99(& ;99,& ;994B&7>8HEG$&B0$&%EKKH$A$>B"H&"KK14K17"B74>&1$H$"%$G&7>&J8B4P$1&;9--&43&[;(
8/2/2019 fy2013 budget ppt northampton ma
13/43
'303.&\52&06&0&E.,L./30Q.&+*&(4.,035/Q&!.K./8.6&9,./2&7:U@&3+&7:;
8/2/2019 fy2013 budget ppt northampton ma
14/43
&G/3.,_*8/2&(4.,035/Q&9,0/6*.,6&*,+M&`03.,A&'.a.,&0/2&'+152&`063.&"/3.,4,56.&78/26 &&7:U@&3+&7:;G&JK$1"B7>2&!1">%3$1%& ;)*+*)9(+&& ;)'';)**9&& ;)'+-);;*&& ;):(;)(
8/2/2019 fy2013 budget ppt northampton ma
15/43
V+3+,.H5L1.&"TL56.&90T&9,./2&2$&314A&K1$674E%&F$"1& 'Y;
8/2/2019 fy2013 budget ppt northampton ma
16/43
&E0,W5/Q&V.3.,&0/2&-0,0Q.&!.K./8.&9,./26&7:U@&3+&7:;; &'+8,L.S&&$+,3H0M43+/&"/2&+*&:.0,&&R82Q.3&F030&
7+,M810&& E0,W5/Q&V.3.,&0/2&-0,0Q.&!.K./8.6&
C7%8"H&_$"1& ;99*& ;99'& ;99:& ;99(& ;99,& ;99G&O"1"2$&D$6$>E$%&B4&O$>$1"H&CE>G& -)-9*)***&& -)99-)-',&&-)-*()++-&& -);-()9;(&& -)***)(9;&& -)*
8/2/2019 fy2013 budget ppt northampton ma
17/43
E0,W5/Q&95LW.3&75/.6&!.K./8.&9,./26&7:U@&3+&7:;;&'+8,L.S&&$+,3H0M43+/&"/2&+*&:.0,&&R82Q.3&F030&
7+,M810&& E0,W5/Q&V.3.,&0/2&-0,0Q.&!.K./8.6&
C7%8"H&_$"1& ;99*& ;99'& ;99:& ;99(& ;99,& ;992$&314A&K1$674E%& F$"1& &&&&&&L:')'
8/2/2019 fy2013 budget ppt northampton ma
18/43
b+3.1A&V+3.1&0/2&V.016&90T&!.K./8.&9,./26&7:U@&3+&7:;;&'+8,L.S&&$+,3H0M43+/&"/2&+*&:.0,&&R82Q.3&F030&
C41AEH"& T4B$H)&N4B$H&">G&N$"H%&!"#&D$6$>E$%&
C7%8"H&_$"1& ;99*& ;99'& ;99:& ;99(& ;99,& ;99
8/2/2019 fy2013 budget ppt northampton ma
19/43
$.a&-,+a3H&!.K./8.&9,./2&7:U@&3+&7:;
8/2/2019 fy2013 budget ppt northampton ma
20/43
9+301&&7:;
8/2/2019 fy2013 budget ppt northampton ma
21/43
G/64.L35+/&E.,M53&!.K./8.&9,./26&7:U@&3+&7:;;&'+8,L.S&&$+,3H0M43+/&"/2&+*&:.0,&&R82Q.3&F030&
[9&
[-99)999&
[;99)999&
[*99)999&
['99)999&
[:99)999&
[(99)999&
[,99)999&
;99*& ;99'& ;99:& ;99(& ;99,& ;99E$%&.&VE7HG7>2)&@HEAP7>2)&R717>2&">G&R$720B%&">G&N$"%E1$%&
C7%8"H&_$"1& ;99*& ;99'& ;99:& ;99(& ;99,& ;992&I>%K$8B41& ;''):'%K$8B41& :'),9;&& (*),,9&& ,9);9;&& ,,)'2$&314A&@1$674E%&_$"1& -9
8/2/2019 fy2013 budget ppt northampton ma
22/43
G/3.,.63&+/&G/K.63M./36&!.K./8.&9,./26&7:U@&3+&7:;;&'+8,L.S&&$+,3H0M43+/&"/2&+*&:.0,&&R82Q.3&F030&
[9&
[-99)999&
[;99)999&
[*99)999&
['99)999&
[:99)999&
[(99)999&
[,99)999&
;99*& ;99'& ;99:& ;99(& ;99,& ;99
8/2/2019 fy2013 budget ppt northampton ma
23/43
"T4./6.&0,.06&0/2&3,./26&3H03&a.&a511&1++W&03&.53H.,&N.L086.&3H.O&0,.&K0,50N1.A&
0**.L3.2&NO&.L+/+M5LPM0,W.3&L+/2535+/6A&0/2P+,&H0K.&3H.&10,Q.63&2+110,&5M40L3&+/&
3H.&-./.,01&78/2&R82Q.3&5/L182.S&&
QGE8"B74>&g&H"12$%B&3E>8B74>"H&"1$"&43&B0$&PEG2$B&&
@$1%4>>$H&/4%B%XR"2$%&.&H"12$%B&K"1B&43&B0$&OC&PEG2$B&.&['9&A&
@EPH78&5"3$BF&g&%$84>G&H"12$%B&3E>8B74>"H&"1$"&43&PEG2$B&
QAKH4F$$&T$"HB0&I>%E1">8$&&
JB0$1&QAKH4F$$&V$>$37B%&& &D$B71$A$>B&W%%$%%A$>B&& & &
U$PB&5$1678$&& & & &
I>%E1">8$&g&R/)&@14K)&O=)&WEB4&& &
5>4^&">G&I8$&">G&\$B$1">%&V$>$37B%&& & &
58044H&/0478$&?&/0"1B$1&5$>G7>2&!E7B74>&& &
& &
&
*X-X;9-;& ;(&
&
8/2/2019 fy2013 budget ppt northampton ma
24/43
"DE"$FG9%!"'&*+,&3H.&-./.,01&78/2&
9+301&7:;IJA?BJA;;J&
O$>$1"H&O46$1>A$>B&
'Y+Z&
@EPH78&5"3$BF&
-:Y-Z&
QGE8"B74>&
*%E1">8$&">G&
D$%$16$%&
9Y+Z&
/"K7B"H&@1421"A&
9Y;Z&
D$%$16$&&WP"B$A$>B%&?&
Q#$AKB74>%&
9Y:Z&
5B"B$&?&/4E>BF&
W%%$%%A$>B%&
*Y+Z&
/0$11F&50$$B&J33%$B%&
-Y(Z&
JB0$1&
WA4E>B%&B4&P$&
D"7%$G&
9Y9Z&
*X-X;9-;& ;,&
8/2/2019 fy2013 budget ppt northampton ma
25/43
9H.&10,Q.63&4,+Q,0MM035L&.T4./2538,.&5/&3H.&Q./.,01&*8/2&56&.28L035+/&c&*+,&
$+,3H0M43+/&E8N15L&'LH++16&0/2&'M53H+L035+/01&0/2&\Q,5L8138,01&'LH++1&
QGE8"B74>&^"%&:*Z&43&
B0$&O$>$1"H&CE>G&
VEG2$B&7>&C_--Y&&
I>8HEG$G&7>&B0"B&B4B"H&&7%&
B0$&"KK14K17"B74>)&"%&^$HH&"%&G$PB&%$1678$&">G&
8"K7B"H&84%B%&341&%8044H&
G$K"1BA$>B&$hE7KA$>B&
">G&PE7HG7>2%)&">G&
$AKH4F$$&P$>$37B%)&%E80&
"%&0$"HB0&7>%E1">8$&">G&1$B71$A$>B&341&%8044H&
%B"33&Y&
&
O$>$1"H&
O46$1>A$>B&
:Z&
@EPH78&5"3$BF&
-:Z&
QGE8"B74>&
:*Z&
@EPH78&R41S%&
(Z&
TEA">&5$1678$%&;Z&
/EHBE1$&">G&
D$81$"B74>&
;Z&
U$PB&&
;Z&
QAKH4F$$&
V$>$37B%&
(Z&
a>8H"%%737$G&
-Z&
I>B$1246$1>A$>B"
H&W%%$%%A$>B%&
'Z&
D$B71$A$>B&
'Z&
*X-X;9-;& ;
8/2/2019 fy2013 budget ppt northampton ma
26/43
'010,5.6&0/2&`0Q.6&M0W.&84&3H.&10,Q.63&40,3&+*&+8,&Q./.,01&*8/2&N82Q.3&&'+8,L.S&&$+,3H0M43+/&'LH.281.&\&c&756L01&:.0,&B%&*Z&
5"H"1F&">G&R"2$%&
QAKH4F$$&V$>$37B%&">G&I>%E1">8$&
JK$1"B7>2&Q#K$>G7BE1$%&
/"K7B"H&JEBH"F&
U$PB&5$1678$&
I>B$1246$1>A$>B"H&W%%$%%A$>B%&
-./.,01&78/2&"T4./2538,.6&*+,&7:8$& &&& && && &&-')
8/2/2019 fy2013 budget ppt northampton ma
27/43
-./.,01&78/2&'010,5.6&0/2&`0Q.6&7:UJ&c&7:;;&'+8,L.S&&$+,3H0M43+/&'LH.281.&\&c&756L01&:.0,6&G&D$81$"B74>&
TEA">&5$1678$%&
@EPH78&R41S%&
O$>$1"H&O46$1>A$>B&
@EPH78&5"3$BF&
QGE8"B74>&
*X-X;9-;& *9&
8/2/2019 fy2013 budget ppt northampton ma
28/43
'010,5.6&0/2& 0Q.6&NO&V0d+,&78/L35+/01&\,.0&7:UJ&c&7:;;&'+8,L.S&&$+,3H0M43+/&'LH.281.&\&c&756L01&:.0,6&G&D$81$"B74>&
TEA">&5$1678$%&
*X-X;9-;& *-&
8/2/2019 fy2013 budget ppt northampton ma
29/43
"M41+O..&V.25L01&G/68,0/L.&7:U@&3+&7:;;&0K.,0Q.&5/L,.06.&*+,&3H.&4063&*5K.&O.0,6&=&8$& :)+(*);*-&& ():**)---&& ,);,-)-9,&&
8/2/2019 fy2013 budget ppt northampton ma
30/43
!.35,.M./3&\66.66M./3&7:U@&3+&7:;@&'+8,L.S&&$+,3H0M43+/&"/2&+*&:.0,&R82Q.3&F030&
[9&
[:99)999&
[-)999)999&
[-):99)999&
[;)999)999&
[;):99)999&
[*)999)999&
[*):99)999&
[')999)999&
['):99)999&
[:)999)999&
C_&;99*& C_&;99'& C_&;99:& C_&;99(& C_;99,& C_;99%74>%&">G&W>>E7B7$%&]4>&/4>B17PEB41F& /4>B17PEB41F&D$B71$A$>B&5F%B$A&
7+,M810& !.35,.M./3&\66.66M./3&
D$B71$A$>B&W%%$%%A$>B& 7:&
8/2/2019 fy2013 budget ppt northampton ma
31/43
(3H.,&"M41+O..&R./.*536&7:U@&3+&7:;;&'+8,L.S&&$+,3H0M43+/&"/2&+*&:.0,&R82Q.3&F030&
C41AEH"& JB0$1&QAKH4F$$&V$>$37B%&
&C7%8"H&_$"1& 7:&$G&
=$"6$&
=73$&I>%E1">8$&
*X-X;9-;& *'&
8/2/2019 fy2013 budget ppt northampton ma
32/43
F.N3&'.,K5L.&7:U@&3+&7:;Z&'+8,L.S&&$+,3H0M43+/&F.N3&'LH.281.&
&&
8/2/2019 fy2013 budget ppt northampton ma
33/43
'LH++1&)H+5L.&0/2&)H0,3.,&'./25/Q&98535+/&7:U@&3+&7:;@&'+8,L.S&&$+,3H0M43+/&"/2&+*&:.0,&R82Q.3&F030&
C41AEH"& 58044H&/0478$&">G&/0"1B$1&58044H&5$>G7>2&!E7B74>&
&& 7:&
8/2/2019 fy2013 budget ppt northampton ma
34/43
&G/68,0/L.&c&`+,W.,6&)+M4./6035+/A&&E+15L.&0/2&75,.&\LL52./3A&-./.,01&[50N5153OA&&
E,+4.,3O&0/2&\83+&0/2&E8N15L&(**5L5016&[50N5153O&G/68,0/L.&&7:U@&3+&7:;;&'+8,L.S&&$+,3H0M43+/&"/2&+*&:.0,&R82Q.3&F030&
[9&
[:9)999&
[-99)999&
[-:9)999&
[;99)999&
[;:9)999&
[*99)999&
[*:9)999&
['99)999&
C_&;99*& C_&;99'& C_&;99:& C_&;99(& C_;99,& C_;99%"B74>&
@4H78$&">G&C71$&W887G$>B&
O$>$1"H&=7"P7H7BF&
@14K$1BF&">G&WEB4&I>%E1">8$&
@EPH78&J33787"H%&=7"P7H7BF&
7+,M810& G/68,0/L.6&
C7%8"H&_$"1& 7:&
8/2/2019 fy2013 budget ppt northampton ma
35/43
'/+a&0/2&GL.&0/2.3.,0/6&R./.*536&7:U@&3+&7:;;&'+8,L.S&&$+,3H0M43+/&"/2&+*&:.0,&R82Q.3&F030&
7+,M810& (3H.,&"M41+O..&R./.*536&
&756L01&:.0,& 7:G&I8$& \$B$1">%&V$>$37B%&
*X-X;9-;& *
8/2/2019 fy2013 budget ppt northampton ma
36/43
!.6.,K.6&c&7,..&)06HA&'30N515e035+/&0/2&)045301&'30N515e035+/&7:U@&c&7:;
8/2/2019 fy2013 budget ppt northampton ma
37/43
75/0/L501&71.T5N5153O&*+,&$+,3H0M43+/&c&)+M40,56+/&a53H&$.5QHN+,5/Q&)+MM8/535.6&&'+8,L.S&&V066&F.40,3M./3&+*&!.K./8.&V8/5L5401&F030&R0/W&
75/0/L501&71.T5N5153O&)+M40,.2&a53H&$.5QHN+,5/Q&)+MM8/535.6&
DOR Code Municipality
Population 2010
Estimate FY11 Total Budget
FY11Excess Levy
Capacity
7/1/10 Free
Cash
6/30/10Stabilization
Fund
FY11 Available
Resources
Available
Resources as apercent of
Budget
Moody's
Bond Ratingas of July
2011
$ Change inFree Cash
FY06-FY11
LT Debt Long-
term Debt
Outstanding asPercent of
EQV325 West Springfield 28,391 94,514,810 1,243,443 3,722,671 7,567,469 12,533,583 13.00% Aa3 2,012,379 1.12%
085 East Longmeadow 15,720 51,721,145 1,024,154 3,118,484 1,753,163 5,895,801 11.00% Aa2 1,242,695 1.76%
008 Amherst 37,819 72,456,981 426,947 3,300,986 1,421,401 5,149,334 7.00% Aa2 1,084,051 0.31%
161 Ludlow 21,103 56,182,229 823,546 984,493 2,142,993 3,951,032 7.00% Aa3 -1,967,093 1.14%
159 Longmeadow 15,784 56,130,477 19,312 1,455,225 2,016,344 3,490,881 6.00% Aa2 186,424 0.56%
114 Greenfield 17,456 49,863,768 8,942 824,693 1,343,925 2,177,560 4.00% A1 240,714 1.64%
214 Northampton 28,549 91,673,464 23,439 1,052,466 848,444 1,924,349 2.00% Aa2 -1,487,124 1.89%
087 Easthampton 16,053 37,683,764 13,138 565,039 1,124,311 1,702,488 5.00% A1 -586,367 0.50%
[9&
[;)999)999&
[')999)999&
[()999)999&
[237$HG& Q"%B&
=4>2A$"G4^&
WA0$1%B& =EGH4^& =4>2A$"G4^& O1$$>37$HG& ]41B0"AKB4>& Q"%B0"AKB4>&
(X*9X-9&5B"P7H7j"B74>&CE>G& ,X-X-9&C1$$&/"%0&
*X-X;9-;& '9&
8/2/2019 fy2013 budget ppt northampton ma
38/43
75/0/L501&71.T5N5153O&*+,&$+,3H0M43+/&c&)+M40,56+/&a53H&'5M510,&)+MM8/535.6&&'+8,L.S&&V066&F.40,3M./3&+*&!.K./8.&V8/5L5401&F030&R0/W&
75/0/L501&71.T5N5153O&)+M40,.2&a53H&)+MM8/535.6&a53H&'5M510,&E+481035+/&0/2&R82Q.3&'5e.&
DOR Code Municipality
Population 2010
Estimate FY11 Total Budget
FY11 Excess
Levy
Capacity
7/1/10 Free
Cash
6/30/10
Stabilization
Fund
FY11 Available
Resources
Available
Resources as a
percent of
Budget
Moody's
Bond Rating
as of July
2011
$ Change in
Free Cash
FY06-FY11
LT Debt Long-
term Debt
Outstanding as
Percent of EQV
005 Agawam 28,438 81,642,943 5,523,322 4,882,516 3,640,121 14,045,959 17.00% Aa2 425,528 0.92%325 West Springfield 28,391 94,514,810 1,243,443 3,722,671 7,567,469 12,533,583 13.00% Aa3 2,012,379 1.12%
185 Milford 27,999 81,263,916 539,391 2,207,276 9,046,862 11,793,529 15.00% Aa2 854,614 1.19%071 Danvers 26,493 94,756,578 45,565 3,083,190 8,428,024 11,556,779 12.00% Aa1 -4,111,541 0.96%072 Dartmouth 34,032 81,405,713 9,911 2,149,762 5,275,621 7,435,294 9.00% Aa2 401,750 1.14%101 Franklin 31,635 109,664,957 35,498 2,133,006 5,177,905 7,346,409 7.00% Aa2 1,476,469 1.24%314 Watertown 31,915 109,307,498 22,614 6,075,642 1,201,566 7,299,822 7.00% Aa2 567,632 0.94%107 Gloucester 28,789 101,124,730 4,818 1,992,293 1,542,721 3,539,832 4.00% Aa2 1,992,293 1.56%211 North Attleborough 28,712 84,719,564 19,295 998,911 2,512,042 3,530,248 4.00% Aa2 -366,302 1.19%
171 Marshfield 25,132 84,532,681 26,282 1,223,910 1,990,645 3,240,837 4.00% Aa2 -577,548 0.73%210 North Andover 28,352 89,712,389 13,784 690,952 2,222,033 2,926,769 3.00% Aa2 -2,228,204 1.55%244 Randolph 32,112 87,544,622 1,935 218,715 2,497,251 2,717,901 3.00% A1 237,045 0.79%285 Stoughton 26,962 85,354,589 3,956 2,010,542 644,853 2,659,351 3.00% Aa2 824,330 0.80%189 Milton 27,003 88,343,671 5,138 568,531 1,406,900 1,980,569 2.00% Aa2 144,675 0.87%
214 Northampton 28,549 91,673,464 23,439 1,052,466 848,444 1,924,349 2.00% Aa2 -1,487,124 1.89%295 Tewksbury 28,961 100,095,069 20,677 1,366,035 511,140 1,897,852 2.00% Aa3 -1,319,912 3.05%
[9&
[;)999)999&
[')999)999&
[()999)999&
[
8/2/2019 fy2013 budget ppt northampton ma
39/43
'+&aH03&2+.6&011&3H56&5/*+,M035+/&60O&0N+83&3H.&*5/0/L501&3,./26&0**.L35/Q&
$+,3H0M43+/f&&&&&&70K+,0N1.&3,./26&5/L182.!!"
/4>%7%B$>BHF&%B14>2&K14K$1BF&B"#&84HH$8B74>%& D$H"B76$HF& H4^& B"#& 1"B$& 84AK"1$G& ^7B0& 84AK"1"PH$)& >$720P417>2&
84AAE>7B7$%&
@14K$1BF&6"HE$%&1$A"7>&0720)&$6$>&GE17>2&B0$&$84>4A78&G4^>BE1>&
W6$1"2$& %7>2H$& 3"A7HF& K14K$1BF& B"#& P7HH)& "B& [')9('& 7%& P$H4^& B0$& %B"B$&
"6$1"2$&43&['):*,&
/$1B"7>&1$6$>E$&%B1$"A%&4>&B0$&EK%^7>2&7>8HEG7>2k& N4B41&\$078H$&Q#87%$&
@"1S7>2&A$B$1&">G&O"1"2$&D$6$>E$%&
T4B$HXN4B$H&">G&N$"H%&!"#$%&
Q#8$HH$>B& P4>G& 1"B7>2& ">G& 3"641"PH$& 7>B$1$%B& 1"B$%& 1$%EHB7>2& 314A& B0"B&
1"B7>2&
I>%E1">8$& /4%B%& LR41S$1%& /4AK)& @4H78$& ">G& C71$& W887G$>B)&O$>$1"H& ">G&
@EPH78&J33787"H%&=7"P7H7BF)&@14K$1BF&">G&WEB4&I>%E1">8$M&"1$&$7B0$1&%B"PH$&41&
G$8H7>7>2&
Q#8$HH$>B&0$"HB0&7>%E1">8$&84%B&84>B"7>A$>B)&84>%7%B$>BHF&P$H4^&7>GE%B1F&
"6$1"2$%&&
&&&&&&&&&&
*X-X;9-;& ';&
8/2/2019 fy2013 budget ppt northampton ma
40/43
'+&aH03&2+.6&011&3H56&5/*+,M035+/&60O&0N+83&3H.&*5/0/L501&3,./26&0**.L35/Q&
$+,3H0M43+/f&&&&&&%/*0K+,0N1.&3,./26&5/L182.gg&
5B"B$&"7G& 1$GE8B74>%&0"6$&%0"1KHF& H7A7B$G&B0$& 87BFl%&"P7H7BF& B4&3E>G&PEG2$B%&">G&PE7HG&
1$%$16$%&g& 7>&B0$&H"%B&34E1&37%8"H&F$"1%)&C_9&7>&%B"B$&"7G&43&[*Y:&A7HH74>&">G&C_-*&^7HH&%$$&">4B0$1&1$GE8B74>&
5B"B$& "7G)& "%& "& K$18$>B"2$& 43& 4K$1"B7>2& 1$6$>E$%)& G$8H7>$G& 314A& ;'Z& B4& -;Y,Z& 43&
4K$1"B7>2&1$6$>E$%&
]4&$#8$%%&H$6F&8"K"87BF&gB"#7>2&B4&B0$&A"#7AEA&"HH4^$G&E>G$1&@14K&;&m&
!0$&I>B$1.3E>G&4K$1"B7>2&B1">%3$1%&G$8H7>7>2&^7B0&8H4%E1$&43&H">G37HH&
]$^&214^B0&7%&$#K$8B$G&B4&G$8H7>$&7>&C_-*&
I>B$1$%B&4>&7>6$%BA$>B%&&0"%&G$8H7>$G&A"1S$GHF&%7>8$&;99,)&">G&0"%&P$$>&3H"B&341&B01$$&
37%8"H&F$"1%&
QAKH4F$$&0$"HB0&7>%E1">8$)&^0780&0"%&P$$>&1$H"B76$HF&%B"PH$&341&B0$&H"%B&34E1&F$"1%&GE$&
B4&KH">&G$%72>&80">2$%)&A"F&7>81$"%$&PF&-;Z&41&[-Y-&A7HH74>&
I>81$"%$%& 7>& 37#$G& 84%B%& %E80& "%& G$PB& %$1678$)& 1$B71$A$>B& %F%B$A& "%%$%%A$>B& ">G&
A$G78"1$& /0"12$%&341&BE7B74>&341&%8044H&80478$&">G&80"1B$1&%8044H&%BEG$>B%&84>B7>E$&B4&17%$&&
\$B$1">%&P$>$37B%)&^0780&"1$&1$7APE1%$G&PF&B0$&%B"B$&"B&,:Z)&84>B7>E$&B4&7>81$"%$&
=4^&1$%$16$%&g&31$$&8"%0)&%B"P7H7j"B74>&">G&8"K7B"H&%B"P7H7j"B74>&0"6$&P$$>&G$KH$B$G&B4&
433%$B&H4%%$%&7>&%B"B$&"7GY&&&
*X-X;9-;& '*&
8/2/2019 fy2013 budget ppt northampton ma
41/43
`H03&0,.&3H.&R82Q.3&\668M435+/6&*+,&7:;@f&
(/&3H.&,.K./8.&652.gg&&&&&&&&&&&&&&&&&&&&&V0,LH&;A&81$"%$&
&&&&&&&&&&&&&&&&&&&&&&
-)9::):B& &&&&&&&&&&&&&&&&&&&&&&&&&&L;9)999M&
&&&&54H7G&R"%B$&Q>B$1K17%$&I>G71$8B& &&&&&&&&&&&&&&&&&&&&&&&L-,:)999M&
9+301&E,.15M5/0,O&[+L01&!.L.543&F.L,.06.6S& &&&&&&& && &&&& && &&&& && &&XB?ZAUUUY&
E!"[GVG$\!:&"'9GV\9"&(7&$" &!"#"$%"'& &&&&&& &&&&&&& && &&&& && &;A;JIABZU&&
*X-X;9-;& ''&
8/2/2019 fy2013 budget ppt northampton ma
42/43
`H03&0,.&3H.&R82Q.3&\668M435+/6&*+,&7:;@f&
(/&3H.&.T4./2538,.&652.gg&V0,LH&;A&B&W%%$%%A$>B& &&&&&&&&&&&&&&&&&&&&&&&&&&-(9)'
8/2/2019 fy2013 budget ppt northampton ma
43/43
7:;@&R+33+M&[5/.S&
!.K./8.6&*+,&3H.&-./.,01&78/2&a511&5/L,.06.&044,+T5M03.1O&>;^;&M5115+/&
"T4./2538,.6&*+,&3H.&-./.,01&78/2&a511&5/L,.06.&044,+T5M03.1O&>?UUAUUU&
b.013H&G/68,0/L.&L+636&0,.&10,Q.63&8/W/+a/&c&0/O3H5/Q&1.66&3H0/&;