Loading...
The URL can be used to link to this page
Your browser does not support the video tag.
Home
My WebLink
About
2023
October 19, 2023 East Marion Fire District 2023 Final Summary Budget East Marion Fire District 2023 Proposed Summary Budget -- 2022 12023 7Salaries and Pension $58,400.00 ,1$60,152.00 � 10 - . RECr. 21_0 Firematic Equipment, Uniforms, Training, Fire Prevention j$49,6524.00__ !$84,500.00 260 Administration, Contractual $69,750.00 1$69,000.00 0 C 2 0 2022 270 Utilities, Phones 1$29,400.00 $40,400.00 280 Travel, Conventions, Inspections, Physicals -$37,50b.00 $39,600.00 - 29fi:Buildinc�s and Grounds Repair, _ — —$39,000.00 $30,000.00 - OUthOld Town Clerk 300 Fire Equipment Repair, Well Paint, Fuel '- $39,000.00 $41,000.00 - 310 Insurance, Contractual $58,000.00 $56,000.00 540 Insurance, Exempt-Workers' Comp, Unemployment - �= $13,000:00 $13,000.00 -- 500 NYS Retirement(Employer) $8,000,00 $8,000.00 520 Service Award (1rOSAP� ----- i $42,000.00 $42,000.00 530 FICA and Medicare- Employer -- - $5,000.00 $5,000.00 601 Hydrant Rental - - $6,000.00 $6,000.00 Transfer to Reserve + ~ ~- - W_ $160,000.00 $170,000.00 _ Contingency Fund(Planned Balance) _ $25,000.00 $25,000.00 TOTAL EXPENDITURES $639,674.00 $689,652.00 _ TOTAL EST REVENUES AND UNEXPENDED BAL. -��- . $92,500.00 $135,000.00 TOTAL TALC LEVY (Estimated) --- -_ $547,174.00 $554,652.00 NOTE- DUE OTE- DUE TO INCREASE IN ASSESSED VALUATION TAX RATE INCREASE IS 1.62% ADOPTED BY THE BOARD OF FIRE COMMISSIONERS'-^ w % Christina Quarty, Secretary October 19,2023 East Marion Fire District 2023 Final Summary Budget jEast Marion Fire District 2023 Prognosed Summary Budget-- _ 2022___.._... 2023 -- - -- 110 Salaries and Pension_ $_58,400.00 1$60,152.00 210 Firematic Equipment, Uniforms, Training, Fire Prevention $49,624.00 $84,500.00 260 Administration, Contractual -- -- ---_-_..__ $69,750.00 - j$69,000.00 - 270 Utilities, Phones _ $29,400.00 1$40,400.00 280 Travel, Conventions, Inspections, Physicals ($37,5aa.00 $39,600.00_ 29 Buildings an_d Grounds_Repair J --_--- --- --- $39,000.00 $30,000.00 _..._ 300 Fire Equipment Repair, Well Maint, Fuel _.-_- -- - -- x$39,000.00 $41,000.00- 310 Insurance, Contractual $58,000.00 $56,000.00 - - -- - ---- -- 540 Insurance, Exempt-Workers' Comp, Unemployment l$13,000.00 $13,000.00 500 NYS Retirement(Employed $8,000.0_0_ ?$8,000.00 520 Service Award (LOSAPj •--`------.- -- ---�------ $42,000.00 --._$42,000.00 530 FICA and Medicare- Empio er $5,000.00 i$5,000.00 _ 601 Hydrant Rental - -`- ---!"---.-_-._-.. __ •$6,000.00 - $6,000.00 Transfer to Reserve -- _ $1601000.00 $170,000.00 -- Contingency Fund(Planned,Balance) $25,000.00 $25,000.00 TOTAL EXPENDITURES -- -- $639,674.00 $689,652.00 i TOTAL EST REVENUES AND UNEXPENDED BAL. $92,500.00 $135,000.00 TOTAL TAX LEVY (Estimated) — -1$547,174.00 j$554,65100 I NOTE: DUE TO INCREASE IN ASSESSED VALUATION TAX RATE INCREASE IS 1.62% ADOPTE5BY THE BOARD OF FIRE COMMISSIONERS Christina Quart Sec tar -