2010
Preliminary Budget
The Town Board held work
sessions on October 7th and 21st, and
individually conferred with staff and department heads during
the month to gather more data. After a final review during the
Town Board meeting held on October 28, 2009, it was determined
that a public hearing on the 2010 budget shall be held on
November 5th at 6:00PM at the Town office.
A
summary of the decisions made during all work sessions are:
1.
Most contractual amounts were put back to the 2009 figures
(which were also cut back significantly in 2008)
2. Deleted one medium equipment
operator position at the highway dept. (this particular position
has been vacant for a few months due to a death. Board
decisions are that we are now using one man on a plow)
3. Deleted a request for a
highway pickup truck
4. reduced revenue projection
for burning permits
5. Highway clerk post - hours
were cut (reinstated hwy clerk to 40 hr post at the public
hearing)
6. Supt of Highways salary @
$38,000 – no stipend for Landfill Overseer post (was $10,000);
Deputy Supt salary cut from $6,000 to $4,000.
7. Salary amounts set for all
salaried staff; no increase in hours for Floater (Deputy) Clerk
– still at 24 hr. per week (was cut from 30 to 24 hr in 2009);
increase in data collector hours from 20 to 30 per week for
Revaluation work
8. Allotted $185,000. Toward
road reconstruction work – preferring work to be done on Webster
Road and Stone Road
9. Discussion pertaining to use
of Town Vehicles/Hwy trucks – work related only- as needed; may
consider paying mileage, as needed.
10. Finalized a contract for
Fire Protection for 3 years – for 2009 for 171,000; 2010 @
205,000; 2011 @ 205,000
Inside Village: $2.60 per thousand of assessed value ($2.602293)
-
An
increase of $.03
per thousand over the 2009 rate (+1.17)
Outside Village: $7.31 per thousand of assessed value ($7.311749)
-
A
decrease of $.02 per thousand over the 2009 rate (-.28%)
Using these preliminary rates, someone with a house assessed
at 50,000 within the village limits would pay $130.00 in town
taxes (an increase of $1.50 from 2009); for a house in the town
assessed at 50,000 the amount due would be $365.50 (a decrease
of $1.00 from the 2009 amount).
With a 100,000 assessment, the amount would be: $260.00
Village; $731.00 Town.
Remember, in accordance with New York State Law,
taxpayers within the Village of Malone will only pay taxes for
the General Fund and Highway Townwide Fund portions of the Town
Budget, as they also pay a Village tax for services that are
provided to Town - outside village - taxpayers through this
town budget.
Breakdown by
fund:
2010
Preliminary
rate
increase/decrease 2009 rate
General
Fund 1.468613 +
.086456 1.382157
Part Town
General .326431 + .046596
.279835 Highway
Townwide 1.133680 -
.051413 1.185093
Highway
Outside 3.485801 -
.238134 3.723935
Fire
Protection .897224 + .136733
.760491
Overall
comparison with previous years:
Amount Raised
Year Appropriations Revenues Fund
Balance By Taxes
2010 2,673,414** 300,160
369,000 2,004,254**
2009 2,634,863** 287,178
387,699 1,959,986**
2008 2,618,069** 320,698
357,000 1,940,371**
2007 2,569,701** 307,566
312,700 2,366,673**
2006 2,420,842** 320,011
355,382 1,745,449**
2005 2,426,111** 290,746
415,630 1,719,735**
2004 2,267,264** 277,224
365,830 1,624,210**
2003 2,372,193** 449,599
356,150 1,566,444**
2002 2,239,992** 269,960
345,250 1,624,782**
2001 2,082,830** 261,460
261,350 1,560,020**
2000 1,934,562
274,994 326,250 1,333,318
** These amounts
include funding for the two Water Districts, which are paid by
the benefited property owners in each district.
Overview of
Appropriations by Fund:
Preliminary 2010 budget
increase/decrease 2009 budget
General
Fund 972,619 + 11,067
961,052
Part Town
General 103,722 +
3,221 100,501
Highway Townwide 478,703 -
14,593 492,684
Highway
Outside 844,258 -
15,102 859,360
Fire
Protection 205,000 + 34,000
171,000
Overview of
Amounts to be raised by Taxes by Fund:
Preliminary 2010 budget
increase/decrease 2009 budget
General
Fund 535,279 +
34,728 500,551
Part Town
General 69,322 +
11,809 57,513
Highway Townwide 413,203 -
15,981 429,184
Highway
Outside 740,258 - 25,102
765,360
Fire
Protection 205,000 +
34,000
171,000
Please note: There
are two special districts for water service: West Side Water
district ( F ) and East Side Water district ( FE ) . In each
case, the amounts to be raised to fulfill budgetary requirements
are
attributed only to benefited
properties in each respective district,
with the rates determined by the number of EDU’s (Equivalent
Dwelling Units) per district.
Figures calculated for this Budget were based on
the EDU numbers provided by the Assessor, who designated the
West Side Water District as having 234.5 EDU’s and the East Side
District with 155.5 EDU’s as of 9/22/09.
Preliminary 2010 EDU Rate
increase/decrease 2009 EDU Rate
West Side
$ 80.345416 +
7.142776 $ 73.20264
East Side $143.736335
+17.063265
$126.67307 |