Adirondack Town Of Franklin
Adirondack Town Of Franklin

ADOPTED TOWN BUDGET FOR 2019

please click here to view more Town Taxable Information

GENERAL APPROPRIATIONS
ACCOUNTS CODE LAST YEARS ACTUAL 2017 BUDGET AS MODIFIED SEPT. 1 2018 SEPT. 1 ACTUAL Y-T-D 2018 SUPERVISOR'S TENATIVE BUDGET 2019 PRELIMINARY BUDGET 2019 ADOPTED 2019 ADOPTED CHANGE FROM 2018 %CHANGE FROM 2018
GENERAL GOVERNMENT
Town Board P.S. A1010.1 18,108 18,108 18,108.00 18,471 18,471 363 2.00%
Town Board C.E. A1010.4 253 1,570 535.04 1,600 1,600 30 1.91%
Justices P.S. A1110.1 10,362 10,362 10,362.00 10,742 10,742 380 3.67%
Justices Equip. A1110.2 0 1,014 0.00 3,500 3,500 2,486 245.17%
Justices C.E. A1110.4 3,321 4,053 2,213.53 4,053 4,053 0 0.00%
Court Clerk P.S. A1130.1 3,484 4,392 3,645.07 4,392 4,392 0 0.00%
Supervisor P.S. A1220.1 20,120 20,120 20,120.00 20,500 20,500 380 1.89%
Supervisor Equip. A1220.2 0 1,088 0.00 1,088 1,088 0 0.00%
Supervisor C.E. A1220.4 919 2,134 1,196.91 2,177 2,177 43 2.01%
Asst. Supervisor P.S. A1310.1 4,856 6,121 5,925.05 6,121 6,121 0 0.00%
Ind. Audit & Accounting A1320.4 10,699 11,255 11,070.00 11,255 11,255 0 0.00%
Tax Collection P.S.. A1330.1 0 0 0.00 0 0 0 0 0.00%
Tax Collection Equip. A1330.2 0 521 0.00 521 521 0 1.67%
Tax Collection C.E. A1330.4 2,259 2,614 2,488.76 3,214 3,214 600 22.95%
Budget Officer C.E. A1340.4 764 805 791.00 805 805 0 -0.05%
Assessor P.S. A1355.1 18,000 18,000 18,000.00 18,000 18,000 0 0 0.00%
Assessor Equip. A1355.2 0 0 0.00 0 0 0 0 0.00%
Assessor C.E. A1355.4 1,314 5,000 597.28 5,000 5,000 0 0 0.00%
Town Clerk P.S. A1410.1 19,380 19,380 19,380.00 19,760 19,768 388 2.00%
Town Clerk Equip. A1410.2 0 523 0.00 523 523 0 1.67%
Town Clerk C.E. A1410.4 1,822 1,974 1,860.26 2,574 2,574 600 30.40%
Dep. Town Clerk P.S. A1415.1 0 0 0.00 0 0 0 0 0.00%
Attorney P.S. A1420.1 0 0 0.00 0 0 0 0 0.00%
Attorney C.E. A1420.4 19,743 8,585 30,764.58 25,755 25,755 17,170 200.00%
Elections Equip
Elections C.E. A1450.4 759 1,045 348.18 1,066 1,066 21 2.01%
Buildings P.S. A1620.1 24,485 22,250 24,422.37 26,704 26,704 4,454 20.02%
Buildings Equip. A1620.2 0 2,221 0.00 2,267 2,267 46 1.67%
Buildings C.E. A1620.4 32,287 34,348 23,650.80 35,048 35,048 700 2.04%
Central Communications - Equipment A1650.2 0 1,252 0.00 1,278 1,278 26 2.08%
Central Communications A1650.4 8,940 15,518 7,566.77 15,835 15,835 317 2.04%
Central Mail A1670.4 2,932 2,405 2,460.75 2,454 2,454 49 2.04%
Central Garage Equip & Cap Outlay A1640.2 0 0 0.00 0 0 0 0
Data Processing A1680.4 0 0 0.00 0 0 0 0 0.00%
Unallocated Insurance A1910.4 26,881 29,170 31,474.03 32,786 32,786 3,616 12.40%
Municipal Dues A1920.4 1,200 1,614 1,348.00 1,647 1,647 33 2.04%
Judgements/Claims A1930.4 0 1,018 0.00 1,040 1,040 22 2.16%
Contingent A1990.4 20,784 0.00 31,499 31,499 10,715 51.55%
Public Safety
Codes Officer P.S. A3010.1 10,362 10,362 10,362.00 10,742 10,780 418 4.03%
Codes Officer Equip. A3010.2 0 2,012 0.00 2,053 2,053 41 0.00%
Codes Officer C.E. A3010.4 3 5,066 3.19 5,169 5,169 103 2.03%
Process Server C.E. A3120.4 250 250 250.00 250 250 0 0.00%
Traffic Control-Signs A3310.4 1,171 5,366 2,974.99 5,473 5,473 107 1.99%
Dog Control C.E. A3510.4 2,814 3,093 2,870.00 3,156 3,156 63 2.04%
Demolition A3650.4 0 0 0.00 0 0 0 0 0.00%
Health
Board of Health C.E. A4010.4 300 302 300.00 308 308 6 1.99%
Reg. Of Vital Stat. C.E. A4020.1 406 406 406.00 414 414 8 1.97%
FREMSA A4050.4 0 0 0.00 0 0 0 0 0.00%
LIFEFLIGHT A4540.4 1,500 1,621 1,500.00 1,654 1,654 33 2.04%
Narcotics Addiction Control A4220.4 1,569 2,104 850.00 2,147 2,147 43 0.00%
Transportation
Superintendent of Highways P.S A5010.1 61,200 61,200 61,200.00 61,580 62,424 1,224 2.00%
Superintendent of Highways P.S Dep A5010.11 0 1,576 0.00 1,608 1,608 32 2.03%
Highway Superintendent C.E. A5010.4 1,903 2,400 1,634.61 2,500 2,500 100 4.17%
Highway & St. Admin Equip. A5010.2 0 0 0.00 0 0 0 0 0.00%
Town Garage C.E. A5132.4 34,880 26,720 15,633.92 32,265 32,265 5,545 20.75%
Street Lighting C.E. A5182.4 5,687 7,791 5,359.17 7,950 7,950 159 2.04%
Joint Airport C.E. A5615.4 0 0 0.00 0 0 0 0 0.00%
Economic Assistance/Oppor
Industrial Development (HUD) A6460.4 0 0 0.00 0 0 0 0 0.00%
Grant Fed & State A6461.4 0 6,080 0.00 6,080 6,080 0 0.00%
Veterans Service C.E. A6510.4 0 1,217 0.00 1,217 1,217 0 0.00%
Programs for Aging C.E. A6772.4 2,500 2,582 2,500.00 2,582 2,582 0 0.00%
Culture and Recreation
Playgrounds/Rec. Ctrs. P.S. A7140.1 4,547 5,771 4,658.33 6,393 6,393 622 10.78%
Playgrounds/Rec. Ctrs. Equip. A7140.2 2,000 2,138 0.00 2,182 2,182 44 2.06%
Playgrounds/Rec. Ctrs. C.E. A7140.4 7,107 7,823 4,924.42 7,983 7,983 160 2.05%
Youth Programs P.S. A7310.1 7,043 10,005 8,891.59 10,422 10,422 417 4.17%
Youth Programs Equip A7310.2 0 1,067 0.00 1,110 1,110 43 0.00%
Youth Programs C.E. A7310.4 6,624 3,286 6,147.47 3,352 3,352 66 2.01%
Library C.E. A7410.4 0 0 0.00 0 0 0 0 0.00%
Historian C.E. A7510.4 830 830 830.00 847 647 17 2.05%
Celebrations C.E. A7550.4 931 500 742.11 520 520 20 4.00%
Home & Community Services
Planning C.E. A8020.4 0 0.00 0 0 0 0 0 0.00%
Environmental A8090.4 0 0 0.00 0 0 0 0 0.00%
Refuse/Garbage P.S. A8160.1 1,317 1,885 1,589.89 1,923 1,923 38 2.02%
Refuse/Garbage C.E. A8160.4 1,001 1,689 1,419.93 1,724 1,724 35 2.07%
Landfill Closure A8161.2 4,542
Cemeteries P.S. A8810.1 6,883 7,877 6,619.55 8,048 8,048 171 2.17%
Cemeteries Equip. A8810.2 0 1,032 0.00 1,053 1,053 21 0.00%
Cemeteries C.E. A8810.4 1,462 1,848 1,885.19 1,886 1,886 38 2.06%
Undistributed
State Retirement A9010.8 21,574 19,594 19,594.00 21,610 21,610 2,016 10.29%
Social Security A9030.8 16,057 16,479 16,295.64 17,275 17,343 796 4.83%
Workmen's Compensation A9040.8 1,789 3,318 3,318.00 4,025 4,025 707 21.31%
Unemployment Insurance A9050.8 174 700 111.00 300 300 -400 -57.14%
Hospital & Medical Insurance A9060.8 25,576 26,094 25,746.72 13,217 2,542 -23,552 -90.26%
Interest on Debt A9901.9 0 8,750 0 0 0 -8,750 -100.00%
Capital Projects Fund Building A9950.9 0 50,000 0.00 31,000 31,000   -19,000 -38.00%
Total GENERAL FUND Appropriations: 466,890 580,078 446,946 593,693 583,776 0 3,830 0.66%
Revenues- - GENERAL FUND
Other Tax Items
Other Payments in Lieu of Taxes A1081 0 0 0.00 0 0 0 0 0.00%
Interest & Penalties on Real Property A1090 2,478 2,000 2,000 2,000 0 0 0.00%
Departmental Income
Cemetery Services A2192 1,000 0 1,900.00 0 0 0
Clerk Fees A1255 477 800 2,500.00 800 800 0 0.00%
Building Permits A2555 6,828 3,000 0.00 3,000 3,000 0 0 0.00%
Use of Money/Property
Interest & Earnings A2401 2,353 1,300 4,655.00 4,500 4,500 3,200 246.15%
Licences and Permits
Gifts & Donations-Kate Mtn A2705 9,573 0 5,751.00 0 0 0
Dog Licenses A2544 403 400 550.00 400 400 0 0.00%
Permits, Other A2590 0 0 0.00 0 0 0 0 0.00%
Unclassified, Misc. Income A2770 26,482 500 33,482.00 500 500 0 0.00%
Fines & Forfeitures
Fines and Forfeited Bail A2610 7,500 15,000 6,570.00 15,000 15,000 0 0.00%
Scrap Sale A2655 0 0 0.00 0 0 0
Interfund Revenues
State Aid
FEMA A4960 0 0 160,595.00 0 0 0 0 0.00%
NYS AID A3089 10,234 0 10,234.00 0 0 0 0 0.00%
Mortgage Tax A3005 43,369 19,750 33,063.00 19,750 19,750   0 0.00%
State Aid General A3089 23,134 23,750 23,134.00 23,750 23,750   0 0.00%
Youth Programs A3820 2,208 1,000 2,930.00 1,000 1,000   0 0.00%
Total GENERAL FUND Revenue: 136,039 67,500 285,364 70,700 70,700 0 3,200 4.74%
HIGHWAY FUND - APPROPRIATIONS
ACCOUNTS CODE LAST YEARS ACTUAL 2017 BUDGET AS MODIFIED SEPT. 1 2018 SEPT. 1 ACTUAL Y-T-D 2018 SUPERVISOR'S TENATIVE BUDGET 2019 PRELIMINARY BUDGET 2019 ADOPTED 2019 ADOPTED CHANGE FROM 2018 %CHANGE FROM 2018
General Repairs P.S. DA5110.1 94,860 102,430 88,995.00 104,479 104,479 2,049 2.0%
General Repairs C.E. DA5110.4 50,386 91,466 46,461.00 93,235 93,235 1,769 1.9%
Capital Improvements P.S. DA5112.1 25,816 36,183 36,194.00 36,907 36,907 724 2.0%
Capital Improvements DA5112.2 296,141 365,098 369,475.00 372,400 372,400 7,302 2.0%
Bridges C.E. DA5120.4 0 3,314 0.00 3,380 3,380 66 2.0%
Machinery P.S. DA5130.1 31,997 26,182 22,087.00 26,706 26,706 524 2.0%
Machinery Equip. DA5130.2 189,763 220,000 123,427.00 224,400 224,400 4,400 2.0%
Machinery C.E. DA5130.4 107,113 80,775 49,923.00 82,391 82,391 1,616 2.0%
Brush/Weeds P.S. DA5140.1 16,736 25,078 25,582.00 25,580 25,580 502 2.0%
Brush/Weeds C.E. DA5140.4 3,641 8,258 2,744.00 8,423 8,423 165 2.0%
Snow Removal (Town) P.S. DA5142.1 83,273 95,773 96,283.00 97,689 97,689 1,916 2.0%
Snow Removal (Town) C.E. DA5142.4 71,302 93,980 72,560.00 95,857 95,857 1,877 2.0%
Services--Other Govt's P.S. DA5148.1 22,487 26,376 20,155.00 26,904 26,904 528 2.0%
Services--Other Govt's C.E. DA5148.4 79,379 98,206 75,497.00 100,170 100,170 1,964 2.0%
Employee Benefits
State Retirement DA9010.8 30,891 29,392 29,392.00 33,800 33,800 4,408 15.0%
Social Security DA9030.8 20,904 23,872 21,942.00 24,347 24,347 475 2.0%
Workers Compensation DA9040.8 18,093 29,864 29,864.00 36,233 36,233 6,369 21.3%
Unemployment Insurance DA9055.8 1,330 3,000 903.00 3,000 2,600 (400) -13.3%
Clothing Allowance DA9089.8 1,937 2,100 2,515.00 2,100 2,500 400 0.0%
Hospital & Medical Insurance DA9060.8 73,015 104,634 85,081.00 105,994 105,994 1,360 1.3%
Serial Bonds DA9710.0 0 0 0.00 0 0 0 0.0%
Bond Interest DA9710.7 0 0 0.00 0 0 0 0
Interfund Transfers
Transfer to: Capital Projects Fund DA9950.9 0 0 0.00 0 0 0 0 0.0%
Total HIGHWAY FUND Appropriations: 1,219,064 1,465,981 1,199,080 1,503,995 1,503,995 0 38,014 2.6%
HIGHWAY FUND - REVENUES
ACCOUNTS CODE LAST YEARS ACTUAL 2017 BUDGET AS MODIFIED SEPT. 1 2018 SEPT. 1 ACTUAL Y-T-D 2018 SUPERVISOR'S TENATIVE BUDGET 2019 PRELIMINARY BUDGET 2019 ADOPTED 2019 ADOPTED CHANGE FROM 2018 %CHANGE FROM 2018
Services for Other Govt's DA2300 155,439 153,220 237,528.00 153,220 153,220 0 0.0%
Payment on Equip. Harrietstown DA2770 38,735 0 0.00 0 0 0 0 0.0%
Interest & Earnings DA2401 3,409 2,000 6,106.00 6,000 6,000 4,000 200.0%
Insurance Reimbursement DA2680 22,340 0.00 0 0 0 0 0.0%
Consolidated Highway Aid DA3501 42,787 163,998 42,786.00 163,998 163,998 0 0.0%
Sale Of Equipmant DA2665 2,000 0 34,000.00 - 0 0 0 0.0%
Total HIGHWAY FUND Revenue: 264,710 319,218 320,420 323,218 0 4,000 1.3%
FIRE PROTECTION (SL)* - APPROPRIATIONS
ACCOUNTS CODE LAST YEARS ACTUAL 2017 BUDGET AS MODIFIED SEPT. 1 2018 SEPT. 1 ACTUAL Y-T-D 2018 SUPERVISOR'S TENATIVE BUDGET 2019 PRELIMINARY BUDGET 2019 ADOPTED 2019 ADOPTED CHANGE FROM 2018 %CHANGE FROM 2018
Fire Protection C.E. SF-2
Fire Contract SF3410.4 28,270 28,440 27,849.00 29,009 30,144 - 1,704 5.0%
Total FIRE PROTECTION Appropriations: 28,270 28,440 27,849 29,009 30,144 - 1,704 5.0%
FIRE PROTECTION (BDALE)* - APPROPRIATIONS
ACCOUNTS CODE LAST YEARS ACTUAL 2017 BUDGET AS MODIFIED SEPT. 1 2018 SEPT. 1 ACTUAL Y-T-D 2018 SUPERVISOR'S TENATIVE BUDGET 2019 PRELIMINARY BUDGET 2019 ADOPTED 2019 ADOPTED CHANGE FROM 2018 %CHANGE FROM 2018
Fire Protection C.E.
Insurance SF3410.4 0 0 0.00 0 0 0.00 0 0.0%
Maint./Paint SF3410.4 0 0 0.00 0 0 0.00 0 0.0%
Hydrants SF3410.4 0 0 0.00 0 0 0.00 0 0.0%
Hydrant Maint. SF3410.4 0 0 0.00 0 0 0.00 0 0.0%
Fire Contract SF3410.4 39,625 51,218 42,250.00 51,218 51,218 0 0.0%
Total FIRE PROTECTION Appropriations: 39,625 51,218 42,250 51,218 51,218 0 0.0%
SUMMARY OF ALL FUNDS - TOTAL APPROPRIATIONS:
ACCOUNTS LAST YEARS ACTUAL 2017 BUDGET AS MODIFIED SEPT. 1 2018 SEPT. 1 ACTUAL Y-T-D 2018 SUPERVISOR'S TENATIVE BUDGET 2019 PRELIMINARY BUDGET 2019 ADOPTED 2019 ADOPTED CHANGE FROM 2018 %CHANGE FROM 2018
General Fund 466,890 580,078 446,946 593,693 583,776 0 13,615 2.3%
Highway Fund 1,219,064 1,465,981 1,199,080 1,503,995 1,503,995 0 38,014 2.6%
Fire Protection (SL) 28,270 28,440 27,849 29,009 30,144 0 569 2.0%
Fire Protection (BDALE) 39,625 51,218 42,250 51,218 51,218 0 0 0.0%
Total Appropriations: 1,753,849 2,125,717 1,716,125 2,177,915 2,169,133 0 52,198 2.5%
SUMMARY OF ALL FUNDS - TOTAL REVENUE:
ACCOUNTS LAST YEARS ACTUAL 2017 BUDGET AS MODIFIED SEPT. 1 2018 SEPT. 1 ACTUAL Y-T-D 2018 SUPERVISOR'S TENATIVE BUDGET 2019 PRELIMINARY BUDGET 2019 ADOPTED 2019 ADOPTED CHANGE FROM 2018 %CHANGE FROM 2018
General Fund 136,039 67,500 285,364 70,700 70,700 0 3,200 4.7%
Highway Fund 264,710 319,218 320,420 323,218 323,218 0 4,000 1.3%
Total Revenue: 400,749 386,718 605,784 393,918 393,918 0 7,200 1.9%
TAX RATE SUMMARY
Accounts Approp. Preliminary 2019 Estimated Revenues Less Fund Balance Amt. To Be Raised By Taxes Taxable Assessed Value Implied Tax $$ Per Thousand Current Yr. Tax Rate $ Per Thousand % Change From Current Yr.
General Fund 583,776 70,700 172,012 341,064 263,576,180 $1.29399 $1.33892 -3.36%
Highway Fund 1,503,995 323,218 325,000 855,777 263,576,180 $3.24679 $3.04454 6.64%
Fire Protection (SL) 30,144 0 0 30,144 271,095,938 $0.11119 $0.10454 6.36%
Fire Protection (BDALE) 51,218 0 15,000 36,218 271,095,938 $0.13360 $0.17484 -23.59%
1,263,203 $4.78557 $4.66284 2.63%
tax cap 1,263,203
2019 Salaries of Elected Officials
Supervisor$20,500
Councilpersons (4)$18,471
Highway Superintendent$62,424
Town Clerk/Tax Collector$19,768
Town Justice$10,742

Return to the top

Town of Franklin
P.O. Box 209, Route 3, Vermontville, NY 12989  ·  Tel: 518-891-2189  ·  Fax: 518-891-6389  ·  info@townoffranklin.com
© Town of Franklin  ·  Website Design: Rainbow Graphics
You are the visitor. Thank You for stopping by.