clayny.news

AI for transparency
Clay, New York · Wednesday, October 21, 2026· Oct 21, 2026
Public Records › Town of Clay › Budget

2027 Clay Preliminary Budget

Document date unknown · PDF · 2,455 words · catalog collection 2026-10-21 Official copy↗ Archived PDF Plain text Mentions

Text index: 74 passages across 15 pages with extracted text; 0 passages have semantic vectors. Pages with any indexed text may still contain unextracted scanned content. Complete page coverage has not been verified.

Recorded original custody binding; reader verifies PDF availability separately. Recorded acquisition check: 2026-10-21T18:03:20.992048+00:00. This is not a live source availability check.

Document type unverified. Event date unknown. Issue date unknown.
Background page processing · status is stale

0 jobs match the current original: 0 queued, processing or awaiting import; 0 awaiting page review; 0 held; 0 with machine text indexed. Machine recognition can contain errors. Indexed text and complete page extraction are different states.

Status received: 2026-10-20T15:35:04.809003+00:00. Producer observation: 2026-10-20T15:34:55.593215+00:00. These are processing observations, not document issue dates.

Search index status: success. Last checked: 2026-10-20T15:34:49.902291+00:00. Last successful check: 2026-10-20T15:34:55.590464+00:00.

Clay posts preliminary budget before Nov. 4 hearing; two pages give different part-town totals

Report published 2026-10-21T18:25:52+00:00 UTC. Independently reviewed by an AI agent and approved by the editorial coordinator. Based on the official preliminary budget, budget message and November 4 hearing notice. PDF publication dates are not supplied. The conflicting figures remain unresolved; no budget adoption or confirmed spending cut is asserted.

Clay has posted a 2027 preliminary budget ahead of a November 4 public hearing, but two pages of the new packet give different spending totals for the general fund covering the town outside the village. The documents do not establish which of those figures should govern.[1]

The discrepancy is within the preliminary packet itself. Its summary on physical PDF page 2 lists $2,038,703 in appropriations and other uses for Fund B. The detailed table on physical page 8 (printed page 6), labeled General Fund Appropriations — Town Outside Village, lists $1,802,938 in its 2027 preliminary column. That same detailed table shows $2,038,703 in the adjacent 2027 tentative column.[1]

The difference between the two amounts is $235,765. It should not be treated as a confirmed spending reduction: the summary and detailed preliminary column disagree. The detailed table also lists the Planning Department at $306,601 in the preliminary column, compared with $462,165 in the tentative column; those entries alone do not explain the town's intent or resolve the conflicting totals.[1]

What the published summary says

The preliminary summary continues to list $21,184,546 in combined general and highway appropriations and other uses, $6,398,000 in estimated revenues, $4,250,000 in unexpended fund balance and $10,536,546 to be raised by taxes. Those headline amounts match the town's earlier tentative summary, covered in our October 19 report.[1][2]

They remain the figures printed in the summary, rather than independently reconciled totals. This report does not substitute a recalculated budget, a final levy or an individual tax-bill estimate for the town's documents. The preliminary budget is a proposal before the hearing, not an adopted final 2027 budget.[1][3]

Four budget hearings on November 4

The town's official notice schedules the preliminary-budget hearing for 7:44 p.m. local time on Wednesday, November 4. It says interested people will have an opportunity to be heard.[3]

Three other budget hearings are listed immediately beforehand: proposed special-district budgets at 7:35 p.m., the proposed fire-protection budget at 7:38 p.m., and the proposed uniform-water budget at 7:41 p.m. These are separate hearings; the general-and-highway summary should not be read as an individual household's combined bill for every district.[3]

Residents reviewing the proposal can compare the preliminary packet's summary with its detailed Fund B table, and use the town's original documents and hearing notice to follow any correction or clarification. The budget page retains the tentative versions alongside the newly posted preliminary budget and message.[1][2][3]

Sources [1] Town of Clay, 2027 Clay Preliminary Budget, complete 15-page PDF, especially physical pages 2 and 8 (the latter printed as page 6). https://townofclayny.gov/sites/default/files/2026-10/2027%20Clay%20Preliminary%20Budget.pdf [2] Town of Clay, 2027 Tentative Budget, complete 15-page PDF; earlier tentative-budget report: https://clayny.news/document/9713#local-report . Official budget page retaining both versions: https://townofclayny.gov/forms-permits-info/2027-preliminary-budget [3] Town of Clay, Public Hearing Notices — November 4, 2026, by Town Board resolution dated October 19. https://townofclayny.gov/notices/public-hearing-notices-november-4-2026 (official hearing notice).

Archived preliminary budget PDF · Preliminary budget message · November 4 hearing notice · Earlier tentative-budget report and source. Source record remains below.

Typeset from the PDF of the official document — extraction method is not certified for this historical record; headings, motions and recorded votes are detected automatically, so spacing may differ from the original. The official copy governs.

Contents · 48 sections
  1. COUNTY OF ONONDAGA
  2. INCLUDING PART OF VILLAGE OF NORTH SYRACUSE
  3. CERTIFICATION OF TOWN CLERK
  4. TOWN OF CLAY
  5. SUMMARY OF 2027 PRELIMINARY BUDGET
  6. APPROPRIATIONS ESTIMATED UNEXPENDED RAISED
  7. GENERAL FUND APPROPRIATIONS
  8. GENERAL GOVERNMENT SUPPORT
  9. DIRECTOR OF FINANCE
  10. TAX COLLECTION
  11. INFORMATION SERVICES
  12. SPECIAL ITEMS
  13. PUBLIC SAFETY
  14. CONTROL OF DOGS
  15. TRANSPORTATION
  16. STREET LIGHTING & SIGNAGE
  17. ECONOMIC ASSISTANCE AND OPPORTUNITY
  18. PROGRAMS FOR AGING
  19. RECREATION AND CULTURE
  20. PARKS MAINTENANCE
  21. RECREATION PROGRAMS
  22. PROJECT GREEN
  23. THREE RIVERS
  24. HISTORICAL PARK
  25. UNDISTRIBUTED FUNDS
  26. EMPLOYEE BENEFITS
  27. GENERAL FUND ESTIMATED REVENUES
  28. GENERAL GOVERNMENT
  29. FINES & FORFEITURES
  30. DEPARTMENTAL INCOME
  31. USE OF MONEY & PROPERTY
  32. LICENSES & PERMITS
  33. GENERAL FUND APPROPRIATIONS - TOWN OUTSIDE VILLAGE
  34. PUBLIC SAFETY ADMINISTRATION
  35. HOME & COMMUNITY SERVICES
  36. ZONING BOARD OF APPEALS
  37. PLANNING BOARD
  38. CODE ENFORCEMENT
  39. GENERAL FUND ESTIMATED REVENUES - TOWN OUTSIDE VILLAGE
  40. LOCAL SOURCES
  41. HIGHWAY FUND APPROPRIATIONS - TOWN OUTSIDE VILLAGE
  42. GENERAL REPAIRS
  43. IMPROVEMENTS
  44. BRUSH REMOVAL
  45. SNOW REMOVAL
  46. HIGHWAY FUND ESTIMATED REVENUES - TOWN OUTSIDE VILLAGE
  47. INTERFUND REVENUES
  48. SCHEDULE OF SALARIES OF ELECTED TOWN OFFICIALS

PRELIMINARY

FOR 2027

COUNTY OF ONONDAGA

INCLUDING PART OF VILLAGE OF NORTH SYRACUSE

CERTIFICATION OF TOWN CLERK

I, Jill Hageman'Clark, Town Clerk, certify that the following is a true and correct copy of the 2027 Preliminary Budget of the Town of Clay, as adopted by the Town Board on the 2026. Signed MJL lerk Dated \o

TOWN OF CLAY

SUMMARY OF 2027 PRELIMINARY BUDGET

AMOUNT

LESS TO BE

APPROPRIATIONS ESTIMATED UNEXPENDED RAISED

CODE FUND & OTHER USES REVENUES BALANCE BY TAXES A 01 $8,521,710 $4,210,000 $2,250,000 $2,061,710 -1.95% $359,077 $150,000 $250,000 ($40,923) B 02 $2,038,703 $730,500 $500,000 $808,203 1.35% $235,765 $150,000 $75,000 $10,765 DB 03 $10,624,134 $1,457,500 $1,500,000 $7,666,634 ■2.49% $304,382 $0 $500,000 ($195,618) TOTALS $21,184,546 $6,398,000 $4,250,000 $10,536,546 •2.10% $899,223 $300,000 $825,000 ($225,777) Increase over 2026 $899,223 $300,000 $825,000 ($225,777) % Increase over 2026 4.43% 4.92% 24.09% -2.10%

TOWN OF CLAY BUDGET

2025 2026 2027 2027

FUND ACTUAL ADOPTED TENTATIVE PRELIMINARY COST CENTER ACCOUNT BUDGET BUDGET BUDGET

GENERAL FUND APPROPRIATIONS

GENERAL GOVERNMENT SUPPORT

TOWN BOARD

Personal Services A1010.1 $121,499 $128,601 $132,459 $132,459 Contractual Expenditures A1010.4 $444 $3,500 $3,500 $3,500 $121,943 $132,101 $135,959 $135,959

JUSTICES

Personal Services A1110.1 $379,465 $443,296 $464,432 $464,432 Equipment A1110,2 $476 $750 $750 $750 Contractual Expenditures A1110.4 $8,185 $18,500 $18,500 $18,500 $388,125 $462,546 $483,682 $483,682

SUPERVISOR

Personal Services A1220.1 $327,180 $397,079 $424,434 $424,434 Equipment A1220.2 $0 $500 $500 $500 Contractual Expenditures A1220.4 $4,494 $12,500 $12,500 $12,500 $331,673 $410,079 $437,434 $437,434

DIRECTOR OF FINANCE

Personal Services A1310.1 $42,331 $46,100 $50,000 $50,000 Contractual Expenditures A1310.4 $0 io 10 $42,331 $46,100 $50,000 $50,000

COMPTROLLER

Personal Services A1315.1 $141,629 $174,834 $140,691 $140,691 Equipment A1315.2 $0 $5,500 $5,500 $5,500 Contractual Expenditures A1315.4 $24,469 $34,000 $36,000 $36,000 $166,098 $214,334 $182,191 $182,191

TAX COLLECTION

Personal Services A1330,1 $188,117 $141,339 $148,572 $148,572 Equipment A1330.2 $1,133 $1,500 $1,500 $1,500 Contractual Expenditures A1330.4 $2,464 $5,250 $5,250 $5,250 $191,714 $148,089 $155,322 $155,322

ASSESSOR

Personal Services A1355.1 $294,959 $306,267 $315,410 $315,410 Equipment A1355.2 $8,000 $10,500 $11,000 $11,000 Contractual Expenditures A1355,4 $6,829 $14,500 $22.500 $22,500 $309,788 $331,267 $348,910 $348,910

TOWN OF CLAY BUDGET

2025 2026 2027 2027

FUND ACTUAL ADOPTED TENTATIVE PRELIMINARY COST CENTER ACCOUNT BUDGET BUDGET BUDGET

TOWN CLERK

Personal Services A1410.1 $186,277 $196,024 $206,205 $206,205 Equipment A1410.2 $0 $500 $500 $500 Contractual Expenditures A1410.4 $6.499 $14,500 $16.500 $16.500 $192,776 $211,024 $223,205 $223,205 PUBLIC WORKS ADMIN.

Personal Services A1490.1 $223,406 $230,518 $234,969 $234,969 Equipment A1490.2 $0 $75,000 $0 $0 Contractual Expenditures A1490.4 $17.005 $22.000 $22.000 $22.000 $240,411 $327,518 $256,969 $256,969

BUILDING

Personal Services A1620.1 $105,696 $120,565 $124,032 $124,032 Equipment A1620.2 $23,156 $0 $0 $0 Contractual Expenditures A1620.4 $619.147 $740.000 $770.000 $770,000 $747,999 $860,565 $894,032 $894,032

INFORMATION SERVICES

Managed IT Services A1670.4 $282,877 $297,500 $322,500 $322,500

SPECIAL ITEMS

Contractual Expenditures A1900.400 $32,761 $50,000 $50,000 $50,000 Unallocated Insurance A1900.409 $242,132 $275,000 $300,000 $300,000 Town Board Attorney Fees A1900.410 $134,775 $150,000 $150,000 $150,000 Legal Advertising A1900.411 $4,409 $5,000 $5,000 $5,000 Town Engineers A1900.412 $93,913 $100,000 $150,000 $150,000 Assoc, of Towns Dues A1900.422 $4,250 $2,250 $2,500 $2,500 Continuing Education A1900.423 $9,424 $10,000 $10,000 $10,000 Professional Services A1900.424 $68,109 $100,000 $100,000 $100,000 Judgments & Claims A1900.430 $36,892 $100,000 $100,000 $100,000 Contingency A1900.440 $0 $100,000 $100,000 $100,000 Landfill Monitoring A1900.447 $41,248 $50,000 $50,000 $50,000 Municipal Code A1900.448 $2.612 $5.250 $5.000 $5,000 $670,525 $947,500 $1,022,500 $1,022,500 SUBTOTAL GENERAL GOVT. SUPPORT $3,686,261 $4,388,622 $4,512,703 $4,512,703

PUBLIC SAFETY

CONTROL OF DOGS

Contractual Expenditures A3510.4 $36,238 $44.100 $52.100 $52.100 SUBTOTAL PUBLIC SAFETY $36,238 $44,100 $52,100 $52,100

TOWN OF CLAY BUDGET

2025 2026 2027 2027

FUND ACTUAL ADOPTED TENTATIVE PRELIMINARY COST CENTER ACCOUNT BUDGET BUDGET BUDGET

TRANSPORTATION

STREET LIGHTING & SIGNAGE

Contractual Expenditures A5182.4 $216.952 $120.000 $120.000 $120,000 SUBTOTAL TRANSPORTATION $216,952 $120,000 $120,000 $120,000

ECONOMIC ASSISTANCE AND OPPORTUNITY

PROGRAMS FOR AGING

Personal Services A6772.1 $64,982 $65,804 $67,778 $67,778 Equipment A6772.2 $0 $0 $0 $0 Contractual Expenditures A6772.4 $31.524 $40.750 $40.750 $40,750 SUBTOTAL ECONOMIC ASSISTANCE $96,507 $106,554 $108,528 $108,528

RECREATION AND CULTURE

RECREATION ADMIN.

Personal Services A7020.1 $194,876 $282,254 $291,894 $291,894 Equipment A7020.2 $25,864 $1,000 $1,000 $1,000 Contractual Expenditures A7020.4 $60,193 $64.750 $64,750 $64,750 $280,933 $348,004 $357,644 $357,644

PARKS MAINTENANCE

Personal Services A7110.1 $293,894 $302,710 $311,792 $311,792 Equipment A7110.2 $178,299 $200,000 $200,000 $200,000 Contractual Expenditures A7110.4 $407.153 $550.000 $650.000 $650.000 $879,345 $1,052,710 $1,161,792 $1,161,792

RECREATION PROGRAMS

Personal Services A7140.1 $84,339 $125,000 $125,000 $125,000 Equipment A7140.2 $9,916 $50,000 $50,000 $50,000 Contractual Expenditures A7140.4 $484,078 $174.500 $174,500 $174.500 $578,333 $349,500 $349,500 $349,500

PROJECT GREEN

Contractual Expenditures A7150.4 $3,603 $25,000 $25,000 $25,000

THREE RIVERS

Contractual Expenditures A7160.4 $5,293 $10,000 $10,000 $10,000

HISTORIAN

Contractual Expenditures A7510.4 $2,090 $3,250 $3,250 $3,250

HISTORICAL PARK

Contractual Expenditures A7515,4 $6,557 $10,000 $15,000 $15,000 SUBTOTAL CULTURE - RECREATION $1,756,154 $1,798,465 $1,922,186 $1,922,186

TOWN OF CLAY BUDGET

2025 2026 2027 2027

FUND ACTUAL ADOPTED TENTATIVE PRELIMINARY COST CENTER ACCOUNT BUDGET BUDGET BUDGET

UNDISTRIBUTED FUNDS

EMPLOYEE BENEFITS

State Retirement A9010.801 $314,402 $325,000 $365,000 $365,000 Social Security A9010.802 $172,526 $175,000 $175,000 $175,000 Worker’s Compensation A9010.803 $50,099 $70,000 $55,000 $55,000 Unemployment A9010.804 $0 $5,000 $5,000 $5,000 Health Insurance A9010.805 $965,774 $900,000 $975,000 $975,000 $1,502,801 $1,475,000 $1,575,000 $1,575,000 INTERFUND TRANSFERS TO:

Capital Proj. Fund A9550,9 $0 SO $0 $0 DEBT SERVICE: PRINCIPAL Serial Bond A9700.601 $202,700 $212,500 $222,300 $222,300 $202,700 $212,500 $222,300 $222,300 DEBT SERVICE: INTEREST Serial Bond A9700.701 $25,500 $17,392 $8,892 $8,892 $25,500 $17,392 $8,892 $8,892 SUBTOTAL DEBT SERVICE $228,200 $229,892 $231,192 $231,192 SUBTOTAL UNDISTRIBUTED FUNDS $1,731,001 $1,704,892 $1,806,192 $1,806,192 TOTAL GENERAL FUND APPROPRIATIONS $7,523,113 $8,162,633 $8,521,710 $8,521,710

TOWN OF CLAY BUDGET

2025 2026 2027 2027

FUND ACTUAL ADOPTED TENTATIVE PRELIMINARY COST CENTER ACCOUNT BUDGET BUDGET BUDGET

GENERAL FUND ESTIMATED REVENUES

GENERAL GOVERNMENT

In Lieu of Taxes A1081 $19,874 $15,000 $15,000 $15,000 Miscellaneous Revenue A2770 $5,889 $25,763 $15,000 $15,000 $15,000

FINES & FORFEITURES

Fines & Forfeited Bail A2610 $201,096 $150,000 $150,000 $150,000

DEPARTMENTAL INCOME

Prop.Tax Int. & Penalties A1232 $277,057 $200,000 $200,000 $200,000 Town Clerk Fees A1255 $13,258 $10,000 $10,000 $10,000 Recreation Program Fees A2001 $479,283 |g $769,597 $210,000 $210,000 $210,000

USE OF MONEY & PROPERTY

Interest A2401 $663,252 $375,000 $525,000 $525,000 LOCAL SOURCES A1116 $624,405 $250,000 $250,000 $250,000 FRANCHISE FEES A1170 $757,060 $800,000 $800,000 $800,000

LICENSES & PERMITS

Dog Licenses A2544 $17,000 $10,000 $10,000 $10,000 INTERFUND REVENUES A2801 $994,678 $950,000 $950,000 $950,000 ARPA $1,147.407 $0 $0 $0 $2,142,084

STATE AID

AIM Related Payment A2750 $329,112 $300,000 $300,000 $300,000 Mortgage Tax A3005 $1,685,053 $1,000,000 $1,000,000 $1,000,000 Grant Reimbursement A3089 $468 $0 $0 $0 Youth Programs A3820 $6.284 |0 |0 $0 $2,020,918 $1,300,000 $1,300,000 $1,300,000 TOTAL GENERAL FUND REVENUES $7,221,175 $4,060,000 $4,210,000 $4,210,000

TOWN OF CLAY BUDGET

2025 2026 2027 2027

FUND ACTUAL ADOPTED TENTATIVE PRELIMINARY COST CENTER ACCOUNT BUDGET BUDGET BUDGET

GENERAL FUND APPROPRIATIONS - TOWN OUTSIDE VILLAGE

GENERAL GOVERNMENT SUPPORT

SPECIAL ITEMS

Unallocated Insurance 61900,409 $17,480 $20,000 $25,000 $20,000 Contingent Account B1900.440 10 $50,000 $50,000 $50,000 SUBTOTAL GEN. GOVT. SUPPORT $17,480 $70,000 $75,000 $70,000

PUBLIC SAFETY ADMINISTRATION

Crossing Guards 63020,4 $62.532 $70.000 $75.000 $70,000 SUBTOTAL PUBLIC SAFETY ADMIN $62,532 $70,000 $75,000 $70,000

HOME & COMMUNITY SERVICES

ZONING BOARD OF APPEALS

Personal Services 68010.1 $19,521 $20,532 $21,148 $20,532 Contractual Expenditures 68010.4 $19,259 $20,000 $20,000 $20,000 $38,780 $40,532 $41,148 $40,532

PLANNING BOARD

Personal Services 68020.1 $45,125 $46,476 $47,870 $46,476 Contractual Expenditures 68020,4 $237,549 $238,250 $243,000 $238,250 $282,675 $284,726 $290,870 $284,726 PLANNING DEPT.

Personal Services 68030.1 $69,176 $281,101 $298,165 $281,101 Equipment B8030.2 $0 $500 $46,500 $500 Contractual Expenditures B8030.4 $1,513 $25.000 $117.500 $25,000 $70,689 $306,601 $462,165 $306,601

CODE ENFORCEMENT

Personal Services 68160.1 $465,087 $477,079 $527,519 $477,079 Equipment 68160.2 $45,680 $55,000 $70,000 $55,000 Contractual Expenditures 68160.4 $76,569 $111,000 $106,000 $111,000 $587,336 $643,079 $703,519 $643,079 SUBTOTAL HOME & COMMUNITY SERV . $979,480 $1,274,938 $1,497,703 $1,274,938

UNDISTRIBUTED FUNDS

EMPLOYEE BENEFITS

State Retirement 69010.801 $71,260 $100,000 $90,000 $100,000 Social Security 69010.802 $44,416 $75,000 $70,000 $75,000 Worker's Compensation 69010.803 $8,830 $12,000 $10,000 $12,000 Unemployment 69010.804 $0 $1,000 $1,000 $1,000 Health Insurance 69010.805 $183.417 $200,000 $220,000 $200,000 $307,924 $388,000 $391,000 $388,000 TOTAL PART-TOWN FUND APPROPRIATIONS $1.367.416 $1.802.938 $2.038.703 $1,802.938

TOWN OF CLAY BUDGET

2025 2026 2027 2027

FUND ACTUAL ADOPTED TENTATIVE PRELIMINARY COST CENTER ACCOUNT BUDGET BUDGET BUDGET

GENERAL FUND ESTIMATED REVENUES - TOWN OUTSIDE VILLAGE

GENERAL GOVERNMENT

In Lieu of Taxes DB1081 $7,066 $5,500 $5,500 $5,500 Miscellaneous Revenue DB2770 10 10 $7,066 $5,500 $5,500 $5,500

USE OF MONEY & PROPERTY

Interest B2401 $124,600 $100,000 $100,000 $100,000

LOCAL SOURCES

Zoning Fees B2110 $0 $0 $0 $0 Building Inspection Fees B2770 $567,482 $350,000 $500,000 $500,000 Parcel Cleanup Fees B2189 $11,400 $10,000 $10,000 $10,000 Interfund Revenue B2801 $0 $0 $0 $0 Other Revenue B2655 $8.000 10 50 10 $586,882 $360,000 $510,000 $510,000

STATE AID

AIM Related Payment B2750 $116,141 $115,000 $115,000 $115,000 Grant Reimbirsement B3820 50 50 50 IQ $116,141 $115,000 $115,000 $115,000 TOTAL PART-TOWN FUND REVENUES $834,690 $580,500 $730,500 $730,500

TOWN OF CLAY BUDGET

2025 2026 2027 2027

FUND ACTUAL ADOPTED TENTATIVE PRELIMINARY COST CENTER ACCOUNT BUDGET BUDGET BUDGET

HIGHWAY FUND APPROPRIATIONS - TOWN OUTSIDE VILLAGE

GENERAL GOVERNMENT SUPPORT

SPECIAL ITEMS

Judgments & Claims DB1900.430 $0 $0 $0 $0 Contingent Account DB1900.440 10 $50.000 $100.000 $100.000 SUBTOTAL GEN. GOVT. SUPPORT $0 $50,000 $100,000 $100,000

GENERAL REPAIRS

Personal Services DB5110.1 $1,077,888 $1,137,253 $1,169,571 $1,169,571 Contractual Expenditures DB5110.4 $2.052,579 $2.255,000 $2.280.000 $2.280,000 $3,130,466 $3,392,253 $3,449,571 $3,449,571

IMPROVEMENTS

Personal Services DB5112.1 $219,379 $225,960 $232,739 $232,739 Contractual Expenditures DB5112.4 $183.567 $800,000 $800.000 $800,000 $402,946 $1,025,960 $1,032,739 $1,032,739

MACHINERY

Equipment DB5130,2 $431,888 $450,000 $455,000 $455,000 Contractual Expenditures DB5130.4 $423,048 $400,000 $425.000 $425.000 $854,936 $850,000 $880,000 $880,000

BRUSH REMOVAL

Personal Services DB5140.1 $12,904 $13,291 $13,690 $13,690 Contractual Expenditures DB5140.4 $148.350 $150.000 $150,000 $150,000 $161,254 $163,291 $163,690 $163,690

SNOW REMOVAL

Personal Services DB5142.1 $1,723,251 $1,522,655 $1,609,335 $1,609,335 Contractual Expenditures DB5142.4 $1,137,909 $700,000 $750.000 $750,000 $2,861,159 $2,222,655 $2,359,335 $2,359,335

EMPLOYEE BENEFITS

State Retirement DB9010.801 $481,606 $500,000 $565,000 $565,000 Social Security DB9010,802 $244,684 $230,000 $255,000 $255,000 Worker's Compensation DB9010.803 $150,350 $175,000 $150,000 $150,000 Unemployment DB9010.804 $2,217 $5,000 $5,000 $5,000 Health Insurance DB9010.805 $1.169,946 $1.300,000 $1,275.000 $1.275,000 SUBTOTAL EMPLOYEE BENEFITS $2,048,803 $2,210,000 $2,250,000 $2,250,000

TOWN OF CLAY BUDGET

2025 2026 2027 2027

FUND ACTUAL ADOPTED TENTATIVE PRELIMINARY COST CENTER ACCOUNT BUDGET BUDGET BUDGET DEBT SERVICE: PRINCIPAL Serial Bond DB9700.701 $27,000 $26,000 $25,000 $25,000 Bond Anticipation Notes DB9700.701 $323,500 $323,250 $323,250 $27,000 $349,500 $348,250 $348,250 DEBT SERVICE: INTEREST Serial Bond DB9700.702 $6,666 $6,093 $5,550 $5,550 Bond Anticipation Notes DB9700.702 $50,000 $35,000 $35,000 $6,666 $56,093 $40,550 $40,550 SUBTOTAL DEBT SERVICE $33,666 $405,593 $388,800 $388,800 TOTAL HIGHWAY FUND APPROPRIATIONS $9,493,230 $10,319,753 $10,624,134 $10,624,134

TOWN OF CLAY BUDGET

2025 2026 2027 2027

FUND ACTUAL ADOPTED TENTATIVE PRELIMINARY COST CENTER ACCOUNT BUDGET BUDGET BUDGET

HIGHWAY FUND ESTIMATED REVENUES - TOWN OUTSIDE VILLAGE

GENERAL GOVERNMENT

Omitted Tax DB1081 $702 $60,000 $60,000 $60,000 In Lieu of Taxes DB2770 $69.218 $69,920 $60,000 $60,000 $60,000

USE OF MONEY & PROPERTY

Interest DB2401 $363,477 $227,500 $227,500 $227,500

LOCAL SOURCES

Service for Other Govts. DB2300 $167,324 $165,000 $165,000 $165,000 Other Revenue DB2655 $199,041 $5,000 $5,000 $5,000 $366,366 $170,000 $170,000 $170,000

INTERFUND REVENUES

interfund Revenues DB2801 $490,680 $500,000 $500,000 $500,000

STATE AID

CHIPS DB3510 $647,342 $500,000 $500,000 $500,000 State Aid Other DB3960 JO JO JO JO $647,342 $500,000 $500,000 $500,000

INTERFUND

TRANSFERS DB5031 $49,837 $0 $0 $0 TOTAL HIGHWAY FUND REVENUES $1,987,622 $1,457,500 $1,457,500 $1,457,500

SCHEDULE OF SALARIES OF ELECTED TOWN OFFICIALS

(Article 8 of the Town Law)

2027

Supervisor $87,843 Deputy Supervisor $25,227 Council Members (5) $21,855 Town Clerk $82,400 Tax Receiver $82,400 Town Justices (2) $56,469 NY$ • RmI Property System Assauof's Report• 2026• Prior Year Pile f^221/V04A.OO County of Onondiga S495 Exemption Impact Report Oats/Time • 9/14/2026 11:08:6 Totm of Clay-3124 Toovn Summary Total Asaessed V4lue 193,199,49 Uniform Percerttage 2.2 Equalized Total Assessed value 8,741,661.638 Exemption Exemption Statutory Number of Total Equaltzed Value Percent of \Mlu< Code Name Authority Exwnptlorts of Exemptions Exempted 12100 NYS-GEfCRALlY RPTl 404(1) 43 16.527.376 0.19 13100 CO-GENERALLY RPTL 406(1) 24 120.861,222 1,38 13500 TOWN-GENERALLY RPTL 406(1) 139 43.«9.973 0.50 13510 TOWN • CBI4ETERY LAND RPTL 446 1 45.249 0.00 13650 VG-GENERAaV RPTL 406(1) 16 4.034.389 0.05 13660 VG-CEMETERY LAND RPTL 446 1 271.493 000 13800 SCHOOL DISTRICT RPTL 406 16 243.783,303 279 13850 BOCES RPTL406 5 22,967.240 0.26 13690 PUBLIC AUTHORmr - LOCAL RPTL412 1 67.873 0.00 14000 LOCAL AUTHORITIES SPECIFIED RPTL412 1 58.824 0.00 14100 USA-GENERAaY RPTL 400(1) 5 17.513.175 0.20 14110 USA-SPECIFIED USES STATE L 54 1 253.304 0.00 18C20 MUNK:iPAL INDUSTRIAL DEV AOENC RPTL412-a 81 647.633,575 7.41 25110 NONPROF COftP - REUG(CONST PRI RPTL420-a 58 93,689,593 1.07 25120 NONPROF COW • EOUCL{CONST PR RPTL420-e 3 12.638,009 0.14 25130 NONPROF CORP•CHAR (CONST PR RPTl420-a 15 24,561.086 0.28 25210 NONPROF CORP • HOSPITAL RPa420-a 6 20.084,615 0.23 25300 NONPROF CORP - SPECIFCD USES RPTL 4204) 16 1.776.923 0.02 25500 NONPROF MED, DENTAL, H08P SVC RPTL 486 2 1.448,281 0.02 25100 VETERANS ORQANtZATION RPTL 452 1 361,991 0.00 26400 INC VOLUNTEER FIRE CO OR DEPT RPTL 464(2) 10 22.158.371 0.25 27350 PRIVATELY OWNED CEMETERY LAN( RPTL 446 3 4,486.425 005 25100 NOT-FOR-PROFIT HOUSING CO RPTL422 2 TSSjrai 0.01 26110 NOT-FOR-PROFIT HOUSING COMPA^ RPTL 422 1 1.823.629 002 25120 NOT-FOR-PROFIT HOUSING CO RPU422 1 11.680.633 013 28540 NOT-FOR-PROFIT HOUS CO •HOSTE RPTL 422 1 204,118 0.00 41101 VETS EX BASED ON EUGiBLE FUND RPTL 458(1) 108 15.221,629 0.17 41121 ALT VET EX-WAR PERIOD-NON-COMI RPTL458-e 942 32.880,452 ass 41131 ALT VET EX-WAR PE RIOD-COMBAT RPTL458-a 761 44.721,674 0.51 41141 ALT VET EX-WAR PERIOO-DISABtU RPTl456-a 476 41.704,388 0.48 41151 COLD WAR VETERANS(10%) RPU458-b 2 0 on 41300 fWRAPLEGICVETS RPTL 458(3) 3 665.158 0.01 41400 CURGY RPTL460 36 2438.914 003 41631 VOUFIRE/AMB RPTL466-i 1 68.235 0.00 41690 VOLUNTEER FIREFIGHTERS AND AM RPTL 466■c.d.a.r.g.ltSi 23 74,932 000 41691 VOLUNTEER FIREFIGHTERS AND AM RPTL46e-c.d.e.r.g.h&i 3 9,774 000 NYS • RmI Property System AMoasor'i Report • 202« > Prior Year Rie RPS221/V04A.001 County of Onontlaoa $496 Exemption hnpect Report DaMTime - V14/M26 11:9$:S6 Town of Clay-3124 Town Summary Total AseeeeedVahie tt3,190.^ Uniform Percerriape 2.21 EqualbeO Total Aeeeeeed Vilue 0,741,661,S38 Exemption Exemption Statutory Number of Total Equalized Value Percent of ifokje Code Name Auttwrity Exemptions of Exempttone Exempted 41720 AC5RJ CULTURAL DISTRICT AG-MKTSL305 20 1.026.471 0.01 41800 PERSONS AGE 65 OR OVER RPTL467 203 22.610.58S 0^ 41801 PERSONS AGE 66 OR OVER RPTL467 9 447.964 001 41803 PERSONS AGE 65 OR OVER RPU467 210 11.562.061 013 41900 PHYSICALLY DISAM^O RPTL459 6 681,719 001 *^vso DISABIUTIES AND UUTEDINCOM RPTL4S9< 34 3.547,285 0.04 41931 DtSASIUTIiS AND UMTEO INCOM RPTL46e< 481,448 001 41933 DISABIUTIES AND UUTED INCOM RPTL489< 11 702.036 0.01 42100 SILOS, MANURE STORAGE TANKS. RPTL483-e 1 64,299 000 43120 TEMPORARY GREENHOUSES RPTL483< 11 312217 0.00 48670 REDEVELOPMENT HOUSING CO PHF1L1264127 1 4.104.072 0.05 49800 SOLAR OR WIND ENERGY SYSTEM RPTL467 3 16.298.503 0.16 50000 SYSTEM CODE STATUTORY AUTH NOT DEFINED 1 233213 0.00 Total Exemptiona Excluaive of System Exemptiona:

3.313 1.913,M1.991 17.31 Total Syetam Examptions; 1 233213 0.00 Totale; 3,314 1.513295204 17.31 WItiee have been equalized using the Uniform Percentage of Value. The Exempt amounts do not take into consideration, paymenta in Hsu oftaxM or other paymwna for municipal services.

AmoimL If any, attributable to payments In lieu of taxes: