Loading...
The URL can be used to link to this page
Your browser does not support the video tag.
Home
My WebLink
About
Revolving Funds
FY2018 BUDGET PROJECTION •REVOLVING FUNDS Town and County of Nantucket 16 Broad Street Nantucket, MA 02554 1 TOWN OF NANTUCKETREVOLVING FUNDS - MASTERFY2018 BUDGET PROJECTIONBudgetBudgetREVOLVING FUNDS (FUND 027) FY2014 FY2015 FY2016 FY2017 FY2017FY2018$ Inc/(Decr) % Inc/(Decr)ACTUALSACTUALSACTUALSYTDBUDGETBUDGET FY18/FY17FY18/FY1727122 SEASONAL FOOD SERVICE INSPECTIONS (MGL Chapter 44 Section 53E 1/2)------ ----- ------------------------27122 48400 MISC REVENUE (38,300) (46,165) (49,970) (27,140) (46,200) (46,200) - 0.0%27122 51100 SALARY:PERMANENT 37,488 23,311 36,769 19,637 42,600 42,300 (300) (0.7%)27122 51200SEASONAL SALARY13,615 19,382 21,922 16,608 18,000 29,100 11,100 61.7%27122 51551 CERTIFICATION PAY832 - - - 624 - (624) (100.0%)27122 51700 LONGEVITY3,620 - - - 1,842 - (1,842) (100.0%)27122 51701 INS PREM: MEDICAL BLUE CROSS 2,465 - - - 2,600 2,600 - 0.0%27122 51961 MEDICARE P/R TAX 407 624 853 526 900 1,100 200 22.2%27122 53100 PROFESSIONAL SERVICES 1,060 228 - - 500 500 - 0.0%27122 58501ADD EQ:NEW EQUIP- - - - - - - naSUBTOTAL SEASONAL FOOD SERVICE INSPECTION21,187 (2,619) 9,573 9,631 20,866 29,400 8,534 40.9%VARIANCE FUNDED BY UNRESERVED FUND BALANCE(21,187) - (9,573) (9,631) (20,866) (29,400) TOTAL SEASONAL FOOD SERVICE INSPECTION- (2,619) - - - - 27170 CONSERVATION COMMISSION REVOLVER (MGL Chapter 44 Section 53E 1/2)------ ----- ------------------------27170 48400 MISC REVENUE (33,400) (34,988) (24,000) (11,400) (35,000) (35,000) - 0.0%27170 49701 TRANSFER FROM GENERAL FUND - - - - - - na27170 53100 PROFESSIONAL SERVICES 14,018 13,063 15,511 2,387 35,000 35,000 - 0.0%TOTAL CONSERVATION COMM REVOLVER(19,382) (21,924) (8,489) (9,013) - - - na27214 LOW BEACH HOUSING (MGL Chapter 44 Section 53E 1/2)------ ----- ------------------------27214 48400 MISC REVENUE (32,870) (46,265) (39,995) (32,965) (46,500) (40,500) (6,000) (12.9%)27214 52101 UTILITY:ELECTRICITY4,529 7,079 9,355 5,728 8,000 8,000 - 0.0%27214 52103 UTILITY:FUEL OIL 8,511 6,949 2,941 1,934 7,000 7,000 - 0.0%27214 52104 UTILITY:PROPANE 1,794 1,464 1,144 422 2,000 2,000 - 0.0%27214 52105 UTILITY:WATER 2,376 2,892 3,162 1,770 3,000 3,000 - 0.0%27214 52106 UTILITY:SEWER (7,100) - 600 - - - - na27214 52404 REP&MAINT:BUILDING 34,065 24,125 6,803 211 40,000 40,000 - 0.0%27214 52405 REP&MAINT:EQUIPMENT 2,959 506 667 699 3,000 2,000 (1,000) (33.3%)27214 52907 PROPERTY:RUBBISH PICKUP 3,229 950 1,348 1,197 3,000 2,000 (1,000) (33.3%)27214 53100 PROFESSIONAL SERVICES 2,136 - 7,998 1,439 1,500 1,500 - 0.0%27214 54303 BLDG&EQ:EXPENDABLE SUP/EQ - - 563 - 2,000 2,000 - 0.0%SUBTOTAL LOW BEACH HOUSING19,629 (2,300) (5,414) (19,567) 23,000 27,000 4,000 17.4%VARIANCE FUNDED BY UNRESERVED FUND BAL(19,629) (23,000) (27,000) TOTAL LOW BEACH HOUSING- (2,300) (5,414) (19,567) - - - na27225 AMBULANCE RESERVE FUND (MGL Chapter 40 Section 5F)------ ----- ------------------------27225 48400 MISC REVENUE (345,703) (375,946) (328,757) (322,936) (366,000) (825,000) 459,000 125.4%2 TOWN OF NANTUCKETREVOLVING FUNDS - MASTERFY2018 BUDGET PROJECTIONBudgetBudgetREVOLVING FUNDS (FUND 027) FY2014 FY2015 FY2016 FY2017 FY2017FY2018$ Inc/(Decr) % Inc/(Decr)ACTUALSACTUALSACTUALSYTDBUDGETBUDGET FY18/FY17FY18/FY1727225 51100 SALARY PERMANENT207,440 230,687 227,149 102,583 272,700 413,146 140,446 51.5%27225 51300 OVERTIME 8,550 10,183 7,076 2,625 - - - na27225 51315 OVERTIME HOLIDAY1,483 1,022 3,659 1,366 - - - na27225 51318 OVERTIME:COURT 139 259 1,668 1,987 - - - na27225 51319 OVERTIME:SEASONAL 7,669 - 18,562 6,830 - - - na27225 51400 SHIFT DIFFERENTIALS 4,334 - 4,380 1,565 - - - na27225 51600 EDUCATION INCENTIVE 4,171 - 5,280 2,738 3,560 5,654 2,094 58.8%27225 51700 LONGEVITY- - - - 2,780 3,590 810 29.1%27225 51701 INS PREM:MEDICAL BLUE CROSS 13,456 - 14,035 - 102,000 137,760 35,760 35.1%27225 51961 MEDICARE P/R TAX 3,728 - 3,891 1,736 4,000 5,800 1,800 45.0%27225 53100 PROFESSIONAL SERVICES 52,583 - 54,538 41,147 97,421 90,900 (6,521) (6.7%)27225 54206ADD: EQUIP AMBULANCE159,950 - - 18,520 50,000 329,000 279,000 558.0%27225 59601 TRANSFERS:GENERAL - - - - - - - naSUBTOTAL AMBULANCE RESERVE FUND117,799 (133,795) 11,479 (141,839) 166,461 160,851 (5,611) (3.4%)VARIANCE FUNDED BY UNRESERVED FUND BALANCE(117,799) - (11,479) 141,839 (166,461) (160,851) TOTAL AMBULANCE RESERVE FUND(133,795) - - - - 27249 PERMIT REVOLVER (MGL Chapter 44 Section 53E 1/2)------ ----- ------------------------27249 48432 WIRING PERMIT REVOLVER (19,601) (28,768) - - - - - na27249 48433 PLUMBING PERMIT REVOLVER (24,849) (27,795) - - - - - na2724951100SALARY PERMANENT54,847 31,285 - - - - - na2724951100SALARY PERMANENT54,847 31,285 na27249 51700 LONGEVITY- - - - - - - na27249 51961 MEDICARE P/R TAX 848 454 - - - - - naTOTAL PERMIT REVOLVER11,245 (24,824) - - - - - naVARIANCE FUNDED BY UNRESERVED FUND BALANCE(11,245) - - - - - 27250 BEACH IMPROVEMENT REVOLVER (MGL Chapter 44 Section 53E 1/2)------ ----- ------------------------27250 48400 MISC REVENUE (112,646) (120,495) (437,699) (202,500) (116,500) (116,500) - 0.0%27250 51100 SALARY PERMANENT 27,430 28,674 2,996 35,246 60,000 98,521 38,521 64.2%27250 51200SEASONAL SALARY18,470 14,179 17,147 30,561 - - - na27250 51220 SALARY SEASONAL BEACH PATROL 30,048 19,544 48,354 25,980 - - - na27250 51319 OVERTIME:SEASONAL 3,914 1,615 2,606 2,708 500 500 - 0.0%27250 51320 OVERTIME: BEACH PATROL - 173 259 - - - - na27250 51700 LONGEVITY PAY 1,732 1,976 1,979 4,960 - - - na27250 51701 INS PREM:MEDICAL BLUE CROSS - - - - - - - na27250 51961 MEDICARE P/R TAX 1,183 969 1,063 1,501 877 877 - 0.0%27250 52005BEACH CLEANING 6,237 - - - - - - na27250 52405 REP&MAINT:EQUIPMENT 841 10,331 3,097 70 10,000 10,000 - 0.0%27250 52427 REP&MAINT: BEACH PATROL - 271 - - - - - na27250 53100 PROFESSIONAL SERVICES 4,657 24,149 58,282 6,514 23,000 23,000 - 0.0%27250 53110 GENERAL:PRINTING 3,064 - - - 1,000 1,000 - 0.0%27250 53158 PROF SERVICES - BEACH PATROL - - - - - - - na27250 53401 COMM:TELEPHONE - - - - - - - na27250 54106 SUPPLIES 30,956 17,078 21,333 14,513 21,123 21,123 - 0.0%3 TOWN OF NANTUCKETREVOLVING FUNDS - MASTERFY2018 BUDGET PROJECTIONBudgetBudgetREVOLVING FUNDS (FUND 027) FY2014 FY2015 FY2016 FY2017 FY2017FY2018$ Inc/(Decr) % Inc/(Decr)ACTUALSACTUALSACTUALSYTDBUDGETBUDGET FY18/FY17FY18/FY1727250 54206 EQUIPMENT- 70,535 4,897 - - - - na27250 54212 EQUIPMENT: BEACH PATROL 153 - - - - - - na27250 54704 SAFETY: UNIFORMS BEACH PATROL - - - - - - - na27250 55808 LIFEGUARD EXPENSE - - - - - - - na27250 58504ADD EQ:POLICE VEHICLES - 126,769 27,554 - - - - naSUBTOTAL BEACH IMPROVMNT REVOLVER16,041 195,768 (248,131) (80,448) - 38,521 38,521 naVARIANCE FUNDED BY UNRESERVED FUND BALANCE(16,041) (195,768) TOTAL BEACH IMPROVMNT REVOLVER- - (248,131) (80,448) - 38,521 27251 BEACH IMPROVEMENT POLICE REVOLVER (MGL Chapter 44 Section 53E 1/2)------ ----- ------------------------27251 48400 MISC REVENUE (275,788) (295,004) - - (285,200) (350,200) 65,000 22.8%27251 51100 SALARY, PERMANENT - 17,687 49,631 652 65,411 62,568 2,843 (4.3%)27251 51220SEASONAL SALARY BEACH PATROL 64,225 58,279 - - 198,900 198,900 - 0.0%27251 51319 OVERTIME:SEASONAL 178 - - - 2,500 2,500 - 0.0%27251 51320 OVERTIME: BEACH PATROL 1,815 2,133 - - - - - na27251 51961 MEDICARE P/R TAX 960 1,132 720 9 3,900 3,800 100 (2.6%)27251 52405 REP&MAINT:EQUIPMENT 2,495 53,288 9,006 3,779 35,000 35,000 - 0.0%27251 52427 REP&MAINT: BEACH PATROL 1,018 2,125 6,115 4,359 2,200 29,835 (27,635) 1,256.1%27251 53100 PROFESSIONAL SERVICES 700 11,810 15,494 5,989 5,200 10,200 (5,000) 96.2%27251 53110 GENERAL:PRINTING - 1,491 - - 1,500 1,500 - 0.0%2725153158PROF SERVICES BEACH PATROL 1 914 9 736 48 na2725153158PROF SERVICES - BEACH PATROL- 1,914 9,736 48 - - - na27251 54106 SUPPLIES6,533 20,097 1,059 3,048 15,000 15,000 - 0.0%27251 54206 EQUIPMENT - - - - - - - na27251 54212 EQUIPMENT: BEACH PATROL 9,640 917 15,623 2,679 10,000 10,000 - 0.0%27251 54704 SAFETY: UNIFORMS BEACH PATROL 2,540 2,090 - - 3,700 3,700 - 0.0%27251 55808 LIFEGUARD EXPENSE 1,309 16,895 13,413 10,701 - 15,000 (15,000) na27251 58504ADD EQ:POLICE VEHICLES 13,205 - 1,348 45,596 50,000 50,000 - 0.0%SUBTOTAL BEACH IMPROVMNT POLICE REVOLVER(171,170) (105,146) 122,145 76,861 108,111 87,803 (20,308) (18.8%)VARIANCE FUNDED BY UNRESERVED FUND BAL(122,145) (76,861) (108,111) (87,803) TOTAL BEACH IMPROVMNT POLICE REVOLVER(171,170) (105,146) - - - - 27289 SHELLFISH PROPAGATION (MGL Chapter 130 Section 54 of the Acts of 1979)------ ----- ------------------------27289 48400 MISC REVENUE (85,290) (60,725) (67,069) (27,043) (60,725) (60,725) - 0.0%27289 51200SEASONAL SALARY34,944 15,980 12,481 - 28,000 28,000 - 0.0%27289 51961 MEDICARE P/R TAX 507 232 181 - 400 400 - 0.0%27289 52010 ELECTRICAL/FUEL/GAS - - - 865 2,800 2,800 - 0.0%27289 52020 WATER/SEWER FEES - - - - - - - na27289 52050 LANDFILL FEES - - - - - - - na27289 52101 UTILITY:ELECTRICITY- - - - - - - na27289 52105 UTILITY:WATER - - - - - - - na27289 52106 UTILITY:SEWER - - - - - - - na27289 52110 OTHER SERVICES - - - - - - - na27289 52405 REP&MAINT:EQUIPMENT - 101 21 - - - - na4 TOWN OF NANTUCKETREVOLVING FUNDS - MASTERFY2018 BUDGET PROJECTIONBudgetBudgetREVOLVING FUNDS (FUND 027) FY2014 FY2015 FY2016 FY2017 FY2017FY2018$ Inc/(Decr) % Inc/(Decr)ACTUALSACTUALSACTUALSYTDBUDGETBUDGET FY18/FY17FY18/FY1727289 53100 PROFESSIONAL SERVICES 26,694 26,037 18,938 15,656 27,425 27,425 - 0.0%27289 53103 GENERAL:ADVERTISING - - - - - - - na27289 54030 OFFICE SUPPLIES - - - - - - - na27289 54115 SUPPLIES LABORATORY530 1,068 274 - 1,000 1,000 - 0.0%27289 57101 IN-STATE:MISC TRAVEL - 53 - - - - - na27289 58050 EQUIPMENT 1,083 167 15,489 1,843 1,100 1,100 - 0.0%TOTAL SHELLFISH PROPAGATION(21,533) (17,088) (19,684) (8,679) - - - na27295 WATERWAYS IMPROVEMENT (POLICE) (MGL Chapter 60B Section 2(I); Chapter 40 Section 5G)------ ----- ------------------------27295 41602 2002 BOAT EXCISE TAX (49) (13) (50) - - - - na27295 41603 2003 BOAT EXCISE TAX - (87) - - - - - na27295 41604 2004 BOAT EXCISE TAX (19) (107) (12) - - - - na27295 41605 2005 BOAT EXCISE TAX (10) (42) (27) - - - - na27295 41606 2006 BOAT EXCISE TAX (10) (19) (27) (8) - - - na27295 41607 2007 BOAT EXCISE TAX (90) (167) (93) (46) - - - na27295 41608 2008 BOAT EXCISE TAX (82) (156) (58) (47) - - - na27295 41609 2009 BOAT EXCISE TAX (268) (290) (59) (19) - - - na27295 41610 2010 BOAT EXCISE TAX (119) (241) (61) (19) - - - na27295 41611 2011 BOAT EXCISE TAX (236) (258) (128) (19) - - - na27295 41612 2012 BOAT EXCISE TAX (866) (1,990) (62) (20) - - - na27295 41613 2013 BOAT EXCISE TAX - (2,403) (271) (24) - - - na27295 41614 2014 BOAT EXCISE TAX(32,103) (34,109) (926) (97) - - - na27295 41615 2015 BOAT EXCISE TAX - - (34,462) (393) - - - na27295 41616 2016 BOAT EXCISE TAX - - - (20,134) - - - na27295 41617 2017 BOAT EXCISE TAX - - - - (34,000) - (34,000) (100.0%)27295XXXXX2018 BOAT EXCISE TAX- (34,000) 34,000 na27295 43603 MARINE MOORING RENTALS (104,735) (75,100) (75,220) (80,070) (75,000) (77,101) 2,101 2.8%27295 43614 MARINE MOORING PERMITS (161,828) (211,583) (236,295) (161,895) (212,000) (212,000) - 0.0%27295 48400 MISC REVENUE (4,073) - - - - - - na27295 49701 TRANSFER FROM GENERAL FUND - - - - - - - na27295 51100 SALARY PERMANENT 518 648 37 - 31,200 31,200 - 0.0%27295 51300 OVERTIME - 252 - - - - - na27295 51319 OVERTIME:SEASONAL - - - - 6,500 6,500 - 0.0%27295 51701 INS PREM:MEDICAL BLUE CROSS - - - - - - - na27295 51961 MEDICARE P/R TAX 8 13 1 - 500 500 - 0.0%27295 52405 REP&MAINT:EQUIPMENT 75,881 99,336 122,025 15,627 127,635 100,000 (27,635) (21.7%)27295 53100 PROFESSIONAL SERVICES 17,590 42,723 65,423 569 175,000 25,000 (150,000) (85.7%)27295 53110 PROF SERVICES- WATER QUALITY769 - - - 1,500 1,500 - 0.0%27295 54101 ENERGY: GAS & DIESEL - 170 133 2,174 10,000 10,000 - 0.0%27295 54206ADD: EQUIP- 4,300 - - 10,000 10,000 - 0.0%SUBTOTAL WATERWAYS IMPROVEMENT(209,720) (179,120) (160,134) (244,419) 41,335 (138,401) (179,736) (434.8%)VARIANCE FUNDED BY UNRESERVED FUND BALANCE- - (41,335) 138,401 TOTAL WATERWAYS IMPROVEMENT(209,720) (179,120) (160,134) (244,419) - - 27297 LIFEGUARD HOUSING REVOLVER (MGL Chapter 44 Section 53E 1/2)5 TOWN OF NANTUCKETREVOLVING FUNDS - MASTERFY2018 BUDGET PROJECTIONBudgetBudgetREVOLVING FUNDS (FUND 027) FY2014 FY2015 FY2016 FY2017 FY2017FY2018$ Inc/(Decr) % Inc/(Decr)ACTUALSACTUALSACTUALSYTDBUDGETBUDGET FY18/FY17FY18/FY17------ ----- ------------------------27297 48400 MISC REVENUE (14,025) (12,045) (15,010) (9,310) (25,000) (15,000) (10,000) (40.0%)27297 52101 UTILITY:ELECTRICITY1,188 1,538 1,716 1,395 3,000 3,000 - 0.0%27297 52104 UTILITY:PROPANE 186 117 89 154 600 600 - 0.0%27297 52105 UTILITY:WATER 398 500 1,607 210 1,000 1,000 - 0.0%27297 52106 UTILITY:SEWER 564 802 548 292 1,000 1,000 - 0.0%27297 52410 REP&MAINT:GENERAL 4,825 3,582 2,234 1,575 18,400 18,400 - 0.0%27297 53100 PROFESSIONAL SERVICES 1,846 4,461 8,251 3,389 1,000 1,000 - 0.0%TOTAL LIFEGUARD HOUSING REVOLVER(5,018) (1,045) - - - 10,000 (10,000) na27333 FERRY EMBARKATION FEE (MGL Chapter 46 Section 129 of the Acts of 2003)------ ----- ------------------------27333 46400 FERRY EMBARKATION FEE (105,794) (270,343) (215,907) (162,566) (190,000) (190,000) - 0.0%27333 51200SEASONAL SALARY167,781 158,388 182,400 214,072 182,400 199,800 17,400 9.5%27333 51319 OVERTIME:SEASONAL 19,750 25,998 5,000 19,857 5,000 5,000 - 0.0%27333 51961 MEDICARE P/R TAX 3,769 5,021 2,717 3,392 2,700 3,000 300 11.1%27333 54701 SAFETY:UNIFORMS - - - - - - - na27333 59601 TRANSFERS:GENERAL - - - - - - - naSUBTOTAL FERRY EMBARKATION FEE85,506 (80,936) (25,790) 74,754 100 17,800 17,700 17,700.0%VARIANCE FUNDED BY UNRESERVED FUND BALANCE(85,506) - - (100) (17,800) TOTAL FERRY EMBARKATION FEE- (80 936) (25 790) 74 754 - - TOTAL FERRY EMBARKATION FEE- (80,936) (25,790) 74,754 - - 27420 DPW HOUSING (MGL Chapter 44 Section 53E 1/2)------ ----- ------------------------27420 48400 MISC REVENUE (48,185) (46,391) (63,414) (33,929) (46,500) (46,500) - 0.0%27420 52101 UTILITY:ELECTRICITY- - - - - - - na27420 52105 UTILITY:WATER - - - - - - - na27420 52106 UTILITY:SEWER - - - - - - - na27420 52404 REP&MAINT:BUILDING- - - 27420 53100 PROFESSIONAL SERVICES 1,402 9,745 1,217 - 10,000 10,000 - 0.0%TOTAL HOUSING DPW(46,784) (36,646) (62,197) (33,929) (36,500) (36,500) - 0.0%27482 AIRPORT FUEL REVOLVER (MGL Chapter 44 Section 53E 1/2)------ ----- ------------------------27482 42451 FUEL SALES (5,195,336) (5,382,650) (5,300,000) (4,000,000) (4,000,000) (4,000,000) - 0.0%27482 54102 ENERGY:AIRPORT FUEL 5,031,163 4,724,689 3,578,424 2,476,667 4,000,000 4,000,000 - 0.0%TOTAL AIRPORT FUEL REVOLVER(164,173) (657,961) - - - - - na27510 SEPTIC SYSTEM INSPECTION (MGL Chapter 44 Section 53E 1/2)------ ----- ------------------------27510 48400 MISC REVENUE (51,705) (54,550) (93,535) (53,045) (54,550) (54,550) - 0.0%27510 51100 SALARY PERMANENT 91,126 77,244 140,118 40,155 74,800 76,320 1,520 2.0%27510 51551 CERTIFICATION PAY- - - - 1,092 - (1,092) (100.0%)6 TOWN OF NANTUCKETREVOLVING FUNDS - MASTERFY2018 BUDGET PROJECTIONBudgetBudgetREVOLVING FUNDS (FUND 027) FY2014 FY2015 FY2016 FY2017 FY2017FY2018$ Inc/(Decr) % Inc/(Decr)ACTUALSACTUALSACTUALSYTDBUDGETBUDGET FY18/FY17FY18/FY1727510 51700 LONGEVITY- - 4,158 4,158 1,612 - (1,612) (100.0%)27510 51701 INS PREM: MEDICAL BLUE CROSS 7,887 - - - 8,000 8,000 - 0.0%27510 51961 MEDICARE P/R TAX 813 483 2,092 643 1,100 1,100 - 0.0%27510 53100 PROFESSIONAL SERVICES - 3,482 - - - - - na27510 58501ADD EQ:NEW EQUIP- - - - - - - naSUBTOTAL SEPTIC SYSTEM INSPECTION48,121 26,660 52,833 (8,089) 32,054 30,870 (1,184) (3.7%)VARIANCE FUNDED BY UNRESERVED FUND BALANCE(48,121) (26,660) (52,833) 8,089 (32,054) (30,870) TOTAL SEPTIC SYSTEM INSPECTION- - - - - - 27692 PARK & REC REVOLVING (MGL Chapter 40 Section 5F)------ ----- ------------------------27692 48400 MISC REVENUE (5,000) - - - - - - na27692 48423 FAIR REVENUE (17,080) (11,030) (16,169) (22,715) (16,000) (16,000) - 0.0%27692 48424 SPORTS PROGRAMS (4,925) - - - - - - na27692 48425 RENTAL FEES (200) (2,015) - - - - - na27692 48426 USE OF PROPERTY(14,709) (45,460) (4,959) (7,068) (28,700) (28,700) - 0.0%27692 48427ARTS & CRAFTS(1,997) (4,300) (1,417) (1,318) (800) (800) - 0.0%27692 48428 TEEN CENTER - - - - - - - na27692 51100 SALARY, PERMANENT 2,813 - - - - - - na27692 51961 MEDICARE P/R TAX 41 - - - - - - na27692 53100 PROFESSIONAL SERVICES 10,089 - - - 4,380 4,380 - 0.0%2769253147SPORTS PROGRAMS- 2,850 - - - - - na2769253147SPORTS PROGRAMS 2,850 na27692 53148 RENTAL FEES- 740 - - - - - na27692 53149 PROPERTY USE 20,453 45,175 12,295 28,440 27,020 27,020 - 0.0%27692 53150ARTS & CRAFTS1,524 2,440 - - - - - na27692 53151 TEEN CENTER - - - - - - - na27692 53152 FAIR EXPENSE 12,596 11,600 10,347 11,299 14,100 16,000 1,900 13.5%27692 58501ADD EQ:NEW EQUIP - - - - - - - na27692 59991 TRANSFER TO GENERAL FUND - - - - - - - naTOTAL PARK & REC REVOLVING3,605 - 97 8,638 - 1,900 1,900 na27693 TENNIS COURTS PARK & REC (MGL Chapter 44 Section 53E 1/2)------ ----- ------------------------27693 42191SPECIAL EVENTS - - - - - - - na27693 42193 INSTRUCTION INCOME(4,265) (40,724) - - - - - na27693 42197 RESALE OF MERCHANDISE - - - - - - - na27693 42198 TENNIS MEMBERSHIPS - - - - - - - na27693 43615 COURT RENTAL - - - - - - - na27693 48100 EQUIPMENT SALES (1,340) (1,705) - - - - - na27693 48400 TENNIS CLINICS (22,902) - - - - - - na27693 51200 SALARY SEASONAL 22,275 50,623 16,600 540 - - - na27693 51319 OVERTIME:SEASONAL - - - - - - - na27693 51961 MEDICARE P/R TAX 243 63 22 8 - - - na27693 52411 REP&MAINT:GROUNDS - - - - - - - na27693 53100 PROFESSIONAL SERVICES 700 - - - 21,452 25,000 3,548 16.5%27693 54201 OFFICE SUPPLIES - - - - - - - na7 TOWN OF NANTUCKETREVOLVING FUNDS - MASTERFY2018 BUDGET PROJECTIONBudgetBudgetREVOLVING FUNDS (FUND 027) FY2014 FY2015 FY2016 FY2017 FY2017FY2018$ Inc/(Decr) % Inc/(Decr)ACTUALSACTUALSACTUALSYTDBUDGETBUDGET FY18/FY17FY18/FY1727693 54303 BLDG&EQ:EXPENDABLE SUP/EQ 3,174 2,098 - - - - - na27693 54701 SAFETY:UNIFORMS - - - - - - - na27693 59991 TRANSFER TO GENERAL FUND - - - - - - - naSUBTOTAL TENNIS COURTS PARK & REC(2,115) 10,355 16,622 548 21,452 25,000 3,548 16.5%VARIANCE FUNDED BY UNRESERVED FUND BALANCE(16,622) (548) (21,452) (25,000) TOTAL TENNIS COURTS PARK & REC(2,115) 10,355 - - - - 27694 COMMUNITY RECREATIONAL PROGRAMMING (MGL Chapter 44 Section 53E 1/2)------ ----- ------------------------27694 42191SPECIAL EVENTS - - (3,262) - (1,500) (1,500) - 0.0%27694 42193 INSTRUCTION INCOME - - (7,183) (14,525) (27,000) (27,000) - 0.0%27694 42197 RESALE OF MERCHANDISE - - (298) (1,845) (3,000) (3,000) - 0.0%27694 42198 TENNIS MEMBERSHIPS - - (1,945) (1,500) (3,000) (3,000) - 0.0%27694 43610 FIELD RENTAL/PERMITS - - - - (29,000) (29,000) - 0.0%27694 43615 COURT RENTAL - - (17,229) (18,668) (20,000) (20,000) - 0.0%27694 48100 EQUIPMENT SALES - - - (4,000) (4,000) - 0.0%27694 48400 TENNIS CLINICS - - (9,875) - (13,500) (13,500) - 0.0%27694 49000 REFUNDS - - - - 1,000 1,000 - 0.0%27694 51100 SALARY, PERMANENT - - 29,408 15,390 30,000 30,000 - 0.0%27694 51200 SALARY SEASONAL - - 15,382 29,445 41,500 41,500 - 0.0%27694 51319 OVERTIME:SEASONAL - - - - - - - na2769451701INS PREM: MEDICAL BLUE CROSS 5 592 1 000 1 000 00%2769451701INS PREM: MEDICAL BLUE CROSS- - 5,592 - 1,000 1,000 - 0.0%27694 51961 MEDICARE P/R TAX- - 868 650 1,037 1,037 - 0.0%27694 52411 REP&MAINT:GROUNDS - - - - - - - na27694 53100 PROFESSIONAL SERVICES - - - - 14,363 14,363 - 0.0%27694 53103ADVERTISING- - - - 2,000 2,000 - 0.0%27694 53110 PRINTING: GENERAL - - 285 - 2,000 2,000 - 0.0%27694 53162 FIELD USE/MANAGEMENT CHARGE - - - - 5,000 5,000 - 0.0%27694 54201 OFFICE SUPPLIES - - - 50 1,500 1,500 - 0.0%27694 54303 BLDG&EQ:EXPENDABLE SUP/EQ - - 4,852 - 1,000 1,000 - 0.0%27694 57101 TRAVEL - - - - 600 600 - 0.0%27694 59991 TRANSFER TO GENERAL FUND - - - - - - - naSUBTOTAL COMMUNITY RECREATIONAL PROGRAMMING- - 16,595 8,997 - - - naVARIANCE FUNDED BY UNRESERVED FUND BALANCE(16,595) (8,997) - - TOTAL COMMUNITY RECREATIONAL PROGRAMMING- - - - - - 8