Matters ▸ Attachment
FY 2023 & FY 2024 Departmental Budget Review Hearings Data — File 23-0457
FY 2023 Budget Season
Finance Committee | June 27, 2023
2022 Departmental Budget Hearing Data
FY 2023 Departmental Budget Hearings Data
Date
Department/Division
<5 YO?
FY 2023 Budget
FY 2022 Budget
+/-
% +/-
Gender
Duration
Present Time
Q Time
Presub Qs
6/15/2022 Police
N
$17,393,116
$16,705,690
$687,426
4.1%
M/F
3:02
0:22
2:40
26
6/14/2022 Racial & Social Justice
Y
$1,294,749
$967,541
$327,208
33.8%
F
1:49
0:20
1:29
0
6/2/2022 School
N
$92,693,702
$84,267,002
$8,426,700
10.0%
M/F
2:15
1:05
1:10
0
6/8/2022 Office of Sustainability & Environment
Y
$1,222,344
$590,854
$631,490
106.9%
F
1:09
0:02
1:07
0
6/16/2022 Inspectional Services
N
$3,650,794
$3,185,769
$465,025
14.6%
M
1:00
0:07
0:53
12
6/8/2022 Executive Administration
N
$1,527,753
$1,202,249
$325,504
27.1%
F
0:51
0:03
0:48
0
6/8/2022 Communications & Community Engagement
N
$1,095,867
$869,296
$226,571
26.1%
M/F
0:54
0:06
0:48
2
6/2/2022 Revenue Questions
Y
$775,000
$0
$775,000
∞
M
0:40
0:00
0:40
0
6/21/2022 Enterprise Funds
N
$291,346
$0
$291,346
∞
F
0:45
0:05
0:40
7
6/15/2022 Fire
N
$20,148,289
$19,273,589
$874,700
4.5%
M/F
0:41
0:02
0:39
5
6/14/2022 Housing Stability
Y
$1,193,431
$990,557
$202,874
20.5%
F
0:45
0:06
0:39
7
6/8/2022 SomerViva
Y
$1,206,584
$668,677
$537,907
80.4%
F
0:44
0:06
0:38
0
6/21/2022 Health & Human Services
N
$2,457,424
$2,200,901
$256,523
11.7%
F
0:43
0:07
0:36
26
6/13/2022 Highway / Lights & Lines / Electrical / Fleet Mana
N
$12,133,307
$12,056,371
$76,936
0.6%
M
0:35
0:02
0:33
18
6/8/2022 Arts Council
N
$688,957
$600,535
$88,422
14.7%
M
0:35
0:03
0:32
0
6/13/2022 Capital Projects
N
$2,031,486
$1,076,791
$954,695
88.7%
F
0:32
0:02
0:30
7
6/14/2022 Mobility
N
$1,083,847
$985,595
$98,252
10.0%
M
0:32
0:02
0:30
11
6/14/2022 Planning, Preservation & Zoning
N
$1,432,088
$1,340,805
$91,283
6.8%
F
0:32
0:02
0:30
6
6/8/2022 SomerStat
N
$530,008
$471,503
$58,505
12.4%
F
0:32
0:03
0:29
0
6/16/2022 Accountability, Transparency, & Access
Y
$109,821
$0
$109,821
∞
F
0:32
0:04
0:28
0
6/14/2022 Housing
N
$1,097,927
$1,072,995
$24,932
2.3%
M
0:32
0:05
0:27
4
6/16/2022 Human Resources
N
$2,006,709
$1,949,315
$57,394
2.9%
F
0:34
0:07
0:27
6
6/13/2022 Water & Sewer
N
$0
$0
$0
0.0%
M
0:33
0:10
0:23
0
6/15/2022 Animal Control
N
$150,732
$148,915
$1,817
1.2%
M/F
0:23
0:01
0:22
3
6/14/2022 Economic Development
N
$1,092,161
$880,356
$211,805
24.1%
M
0:24
0:02
0:22
7
6/21/2022 Parks & Recreation
N
$1,538,512
$1,424,367
$114,145
8.0%
F
0:26
0:04
0:22
9
6/16/2022 Law
N
$1,381,385
$1,480,589
-$99,204
-6.7%
M
0:24
0:02
0:22
4
6/2/2022 City Council
N
$536,160
$640,406
-$104,246
-16.3%
F
0:21
0:01
0:20
0
6/21/2022 Libraries
N
$3,276,491
$2,957,838
$318,653
10.8%
F
0:23
0:03
0:20
6
6/8/2022 Constituent Services
N
$1,187,808
$1,048,232
$139,576
13.3%
M
0:24
0:04
0:20
0
6/14/2022 OSPCD Administration
N
$598,810
$573,048
$25,762
4.5%
M
0:26
0:06
0:20
4
6/14/2022 Parking
N
$4,460,481
$4,453,354
$7,127
0.2%
F
0:20
0:01
0:19
5
6/13/2022 Grounds
Y
$2,317,182
$2,019,184
$297,998
14.8%
M
0:22
0:03
0:19
3
6/13/2022 Engineering
N
$1,035,692
$987,870
$47,822
4.8%
M
0:24
0:05
0:19
3
6/15/2022 Emergency Management
N
$98,876
$31,516
$67,360
213.7%
M
0:22
0:04
0:18
6
6/21/2022 Fields Maintenance
N
$755,723
$769,175
-$13,452
-1.7%
M
0:18
0:00
0:18
5
6/8/2022 Elections
N
$830,141
$612,333
$217,808
35.6%
M
0:21
0:03
0:18
0
6/21/2022 Council on Aging
N
$553,114
$543,783
$9,331
1.7%
F
0:23
0:06
0:17
3
6/13/2022 Buildings
N
$11,602,170
$11,441,886
$160,284
1.4%
M
0:20
0:03
0:17
12
6/21/2022 SomerPromise
Y
$701,313
$509,914
$191,399
37.5%
M
0:20
0:03
0:17
10
6/2/2022 City Clerk
N
$1,092,251
$874,384
$217,867
24.9%
F
0:21
0:04
0:17
0
6/16/2022 Procurement & Contracting Services
N
$652,769
$553,770
$98,999
17.9%
F
0:21
0:05
0:16
6
6/16/2022 Auditing
N
$1,257,753
$1,202,249
$55,504
4.6%
M
0:24
0:08
0:16
6
6/16/2022 PAYGO
Y
$1,500,000
$1,395,869
$104,131
7.5%
M
0:19
0:05
0:14
0
6/21/2022 Veterans Services
N
$763,404
$825,169
-$61,765
-7.5%
M
0:15
0:03
0:12
3
6/13/2022 Infrastructure & Asset Management
N
$793,904
$812,201
-$18,297
-2.3%
M
0:15
0:04
0:11
5
6/16/2022 Grants Development
N
$287,967
$245,950
$42,017
17.1%
F
0:15
0:04
0:11
5
6/8/2022 PEG Access
N
$420,663
$406,807
$13,856
3.4%
M
0:11
0:02
0:09
0
6/13/2022 DPW Administration
N
$1,511,381
$1,438,106
$73,275
5.1%
M/F
0:24
0:16
0:08
5
6/2/2022 Clerk of Committees
N
$98,784
$102,959
-$4,175
-4.1%
F
0:08
0:01
0:07
0
6/15/2022 E-911
N
$1,297,215
$1,297,036
$179
0.0%
M/F
0:08
0:01
0:07
2
6/13/2022 Snow Removal
N
$1,579,338
$1,534,338
$45,000
2.9%
M
0:09
0:02
0:07
3
6/16/2022 Treasury
N
$1,112,664
$1,083,667
$28,997
2.7%
F
0:14
0:07
0:07
4
6/14/2022 Public Space & Urban Forestry
N
$1,241,360
$805,411
$435,949
54.1%
F
0:09
0:04
0:05
4
Date
Department/Division
<5 YO?
FY 2023 Budget
FY 2022 Budget
+/-
% +/-
Gender
Duration
Present Time
Q Time
Presub Qs
6/16/2022 Assessing
N
$840,736
$794,469
$46,267
5.8%
M
0:18
0:13
0:05
5
6/8/2022 Information Technology
N
$4,694,903
$4,668,723
$26,180
0.6%
M
0:06
0:02
0:04
0
6/13/2022 Custodians
N
$3,885,332
$3,715,735
$169,597
4.6%
M
0:06
0:02
0:04
4
6/16/2022 Salary Contingency
N
$1,773,780
$1,726,678
$47,102
2.7%
M
0:06
0:02
0:04
0
6/2/2022 Licensing Commission
N
$11,628
$11,628
$0
0.0%
F
0:03
0:01
0:02
0
6/15/2022 Fire Alarm
N
$1,154,590
$1,120,690
$33,900
3.0%
M/F
0:03
0:01
0:02
0
6/16/2022 Damages to Persons & Property
N
$175,000
$175,000
$0
0.0%
M
0:03
0:01
0:02
1
6/14/2022 Community Preservation Act
N
$0
$0
$0
0.0%
F
0:05
0:03
0:02
0
6/16/2022 Building Insurance
N
$990,264
$1,028,500
-$38,236
-3.7%
F
0:05
0:03
0:02
0
6/2/2022 Revolving Funds
N
$0
$0
$0
0.0%
M
0:02
0:01
0:01
0
6/16/2022 Debt Service
N
$19,725,403
$19,085,853
$639,550
3.4%
M
0:02
0:01
0:01
0
6/16/2022 State Assessments
N
$15,083,970
$14,632,466
$451,504
3.1%
M
0:02
0:01
0:01
0
6/16/2022 Unemployment Compensation
N
$215,131
$215,131
$0
0.0%
M
0:02
0:01
0:01
0
6/21/2022 Workers' Compensation
N
$192,314
$189,250
$3,064
1.6%
F
0:02
0:01
0:01
2
6/21/2022 Health & Life Insurance + Medicare
N
$30,961,170
$28,477,586
$2,483,584
8.7%
F
0:03
0:02
0:01
0
6/14/2022 Redevelopment Authority
N
$22,758
$23,076
-$318
-1.4%
M
0:01
0:01
0:00
0
6/16/2022 Pension
N
$16,031,123
$15,594,586
$436,537
2.8%
M
0:01
0:01
0:00
0
FY 2023 Breakdowns
Average Question Time by Category
Department/Division Year-On-Year Budget Increase
• <10% - 15:08
• 10 to 20% - 30:33
• >20% - 35:15
FY 2023 Breakdowns
Average Question Time by Category
Department/Division Age
• Less than five years old - 39:00
• More than five years old - 19:54
FY 2023 Breakdowns
Average Question Time by Category
Provided Answers to Pre-Submitted Questions
• No & <3 minutes total - 1:11
• No & >3 minutes total - 30:48
• Yes - 23:48
• Yes excluding Police - 20:24
FY 2023 Breakdowns
Average Question Time by Category
Gender of Presenter(s)
• Female - 23:56
• Male - 15:26
• Mixed - 44:30
FY 2023 Overlapping Factors
FY 2024 Departmental Budget Hearings Update
6/13/2022 Snow Removal
N
$1,687,488
$1,579,338
$108,150
6.8%
M
0:10
0:09
0:01
6/16/2022 Human Resources
N
$3,022,805
$2,006,709
$1,016,096
50.6%
F
0:10
0:34
-0:24
6/16/2022 Salary Contingency
N
$2,650,000
$1,773,780
$876,220
49.4%
M
0:10
0:06
0:04
6/8/2022 CityTV
N
$380,361
$420,663
-$40,302
-9.6%
F
0:09
0:11
-0:02
6/21/2022 Veterans Services
N
$872,620
$763,404
$109,216
14.3%
M
0:09
0:15
-0:06
6/16/2022 Assessing
N
$912,178
$840,736
$71,442
8.5%
M
0:09
0:18
-0:09
6/16/2022 Law
N
$1,542,856
$1,381,385
$161,471
11.7%
F
0:08
0:24
-0:16
6/16/2022 Grants Development
N
$312,268
$287,967
$24,301
8.4%
F
0:08
0:15
-0:07
6/21/2022 Parks & Recreation
N
$2,203,079
$1,538,512
$664,567
43.2%
F
0:07
0:26
-0:19
6/14/2022 Community Preservation Act
N
$0
$0
$0
0.0%
F
0:07
0:05
0:02
6/2/2022 Clerk of Committees
N
$69,764
$98,784
-$29,020
-29.4%
F
0:07
0:08
-0:01
6/8/2022 Information Technology
N
$5,463,277
$4,694,903
$768,374
16.4%
M
0:06
0:06
0:00
6/16/2022 Treasury
N
$1,084,151
$1,112,664
-$28,513
-2.6%
F
0:06
0:14
-0:08
6/16/2022 PAYGO
Y
$2,061,347
$1,500,000
$561,347
37.4%
M
0:06
0:19
-0:13
6/8/2022 Elections
N
$865,880
$830,141
$35,739
4.3%
M
0:06
0:21
-0:15
6/8/2022 Constituent Services
N
$1,142,534
$1,187,808
-$45,274
-3.8%
M
0:06
0:24
-0:18
6/8/2022 SomerStat
N
$589,349
$530,008
$59,341
11.2%
F
0:05
0:32
-0:27
6/16/2022 Damages to Persons & Property
N
$183,750
$175,000
$8,750
5.0%
F
0:05
0:03
0:02
6/2/2022 Revolving Funds
N
$0
$0
0.0%
M
0:05
0:02
0:03
6/2/2022 City Council
N
$1,099,910
$536,160
$563,750
105.1%
F
0:04
0:21
-0:17
6/2/2022 City Clerk
N
$1,231,495
$1,092,251
$139,244
12.7%
F
0:04
0:21
-0:17
6/15/2022 Fire Alarm
N
$1,276,227
$1,154,590
$121,637
10.5%
M
0:04
0:03
0:01
6/21/2022 Health & Life Insurance + Medicare
N
$34,980,163
$30,961,170
$4,018,993
13.0%
F
0:03
0:03
0:00
6/21/2022 Workers' Compensation
N
$216,231
$192,314
$23,917
12.4%
F
0:03
0:02
0:01
6/15/2022 Animal Control
N
$303,856
$150,732
$153,124
101.6%
M
0:03
0:23
-0:20
6/13/2022 Custodians
N
$4,270,377
$3,885,332
$385,045
9.9%
M
0:03
0:06
-0:03
6/15/2022 E-911
N
$1,297,215
$1,297,215
$0
0.0%
M
0:03
0:08
-0:05
6/2/2022 Licensing Commission
N
$11,628
$11,628
$0
0.0%
F
0:02
0:03
-0:01
6/14/2022 Redevelopment Authority
N
$22,753
$22,758
-$5
0.0%
F
0:02
0:01
0:01
6/16/2022 Debt Service
N
$21,061,108
$19,725,403
$1,335,705
6.8%
M
0:02
0:02
0:00
6/16/2022 Pension
N
$16,731,937
$16,031,123
$700,814
4.4%
M
0:02
0:01
0:01
6/16/2022 State Assessments
N
$15,558,190
$15,083,970
$474,220
3.1%
M
0:02
0:02
0:00
6/16/2022 Building Insurance
N
$1,162,247
$990,264
$171,983
17.4%
F
0:01
0:05
-0:04
6/16/2022 Unemployment Compensation
N
$225,888
$215,131
$10,757
5.0%
M
0:01
0:02
-0:01
Date
Department/Division
< 5YO?
FY 2024 Budget
FY 2023 Budget
+/-
% +/-
Gender
Duration
FY23 Duration
+/-
6/2/2022 School
N
$100,009,209
$92,693,702
$7,315,507
7.9%
M
1:08
2:15
-1:07
6/15/2022 Police
N
$17,742,882
$17,393,116
$349,766
2.0%
M
1:04
3:02
-1:58
6/13/2022 Capital Projects
N
$2,166,843
$2,031,486
$135,357
6.7%
F
0:45
0:32
0:13
6/8/2022 Executive Administration
N
$3,023,942
$1,527,327
$1,496,615
98.0%
F
0:44
0:51
-0:07
6/14/2022 Planning, Preservation & Zoning
N
$1,434,171
$1,432,088
$2,083
0.1%
F
0:38
0:32
0:06
6/14/2022 Mobility
N
$1,118,754
$1,083,847
$34,907
3.2%
M
0:36
0:32
0:04
6/21/2022 Health & Human Services
N
$2,988,277
$2,457,424
$530,853
21.6%
F
0:29
0:43
-0:14
6/8/2022 Office of Sustainability & Environment
Y
$1,244,151
$1,222,344
$21,807
1.8%
F
0:28
1:09
-0:41
6/14/2022 Racial & Social Justice
Y
$1,273,192
$1,294,749
-$21,557
-1.7%
F
0:28
1:49
-1:21
6/8/2022 SomerViva
Y
$2,755,188
$1,206,584
$1,548,604
128.3%
F
0:26
0:44
-0:18
6/13/2022 Highway / Lights & Lines / Electrical / Fleet Mana
N
$14,638,301
$12,133,307
$2,504,994
20.6%
M
0:25
0:35
-0:10
6/13/2022 Infrastructure & Asset Management
N
$1,043,472
$793,904
$249,568
31.4%
M
0:24
0:15
0:09
6/16/2022 Inspectional Services
N
$3,715,556
$3,650,794
$64,762
1.8%
M
0:23
1:00
-0:37
6/13/2022 Engineering
N
$1,300,011
$1,035,692
$264,319
25.5%
M
0:22
0:24
-0:02
6/15/2022 Emergency Management
N
$232,992
$98,876
$134,116
135.6%
M
0:21
0:22
-0:01
6/14/2022 Housing
N
$1,353,253
$1,097,927
$255,326
23.3%
M
0:21
0:32
-0:11
6/14/2022 OSPCD Administration
N
$806,020
$598,810
$207,210
34.6%
M
0:20
0:26
-0:06
6/13/2022 Buildings
N
$12,537,633
$11,602,170
$935,463
8.1%
F
0:19
0:20
-0:01
6/21/2022 Libraries
N
$3,400,682
$3,276,491
$124,191
3.8%
F
0:18
0:23
-0:05
6/16/2022 Auditing
N
$1,473,104
$1,257,753
$215,351
17.1%
M
0:18
0:24
-0:06
6/14/2022 Public Space & Urban Forestry
N
$1,587,909
$1,241,360
$346,549
27.9%
F
0:16
0:09
0:07
6/8/2022 Communications & Community Engagement
N
$1,318,811
$1,095,867
$222,944
20.3%
F
0:16
0:54
-0:38
6/14/2022 Housing Stability
Y
$1,413,992
$1,193,431
$220,561
18.5%
F
0:16
0:45
-0:29
6/14/2022 Economic Development
N
$1,149,396
$1,092,161
$57,235
5.2%
M
0:16
0:24
-0:08
6/14/2022 Parking
N
$4,475,245
$4,460,481
$14,764
0.3%
F
0:15
0:20
-0:05
6/15/2022 Fire
N
$20,826,765
$20,148,289
$678,476
3.4%
M
0:15
0:41
-0:26
6/21/2022 Council on Aging
N
$631,715
$553,114
$78,601
14.2%
F
0:14
0:23
-0:09
6/8/2022 Arts Council
N
$806,721
$688,957
$117,764
17.1%
M
0:14
0:35
-0:21
6/13/2022 DPW Administration
N
$1,785,729
$1,511,381
$274,348
18.2%
F
0:14
0:24
-0:10
6/2/2022 Revenue Questions
Y
$0
$0
$0
0.0%
M
0:13
0:40
-0:27
6/13/2022 Water & Sewer
N
$0
$0
$0
0.0%
M
0:13
0:33
-0:20
6/16/2022 Procurement & Contracting Services
N
$695,259
$652,769
$42,490
6.5%
F
0:12
0:21
-0:09
6/13/2022 Grounds
Y
$2,751,955
$2,317,182
$434,773
18.8%
M
0:12
0:22
-0:10
6/21/2022 SomerPromise
Y
$766,160
$701,313
$64,847
9.2%
M
0:12
0:20
-0:08
6/21/2022 Fields Maintenance
N
$442,119
$755,723
-$313,604
-41.5%
M
0:12
0:18
-0:06
6/21/2022 Enterprise Funds
N
$447,937
$291,346
$156,591
53.7%
F
0:11
0:45
-0:34
Date
Department/Division
< 5YO?
FY 2024 Budget
FY 2023 Budget
+/-
% +/-
Gender
Duration
FY23 Duration
+/-