.

Proposed 2013 Pleasantville Fire District Budget

The Pleasantville Fire District has proposed a $1,162,800 budget for 2013.

See below for a summary of the proposed Pleasantville Fire District budget.

PLEASANTVILLE FIRE DISTRICT

2013 BUDGET SUMMARY

Total Appropriations

 $  1,162,800

Less:

Estimated Revenues

 $197,802

Estimated Appropriated Unreserved

Fund Balance

            -  

        197,802

Amount to be Raised by Real Property Taxes

 $     964,998

TAX APPORTIONMENT

Apportionment is Not Required as the Fire District is Entirely

Within the Town of Mount Pleasant
 

PLEASANTVILLE FIRE DISTRICT[Marker]

ESTIMATED REVENUES

2013 BUDGET

Fire Protection and Other Services to Other

Districts and Governments

 $214,302

Less:

Amounts Distributed to Fire

Companies Pursuant to Town

Law Section 176(16)

     18,000

Net Revenue from Fire Protection and Other

Services to Other Districts and Governments

 $196,302

Interest and Earnings

       1,500

Total Estimated Revenues

 $197,802

 

PLEASANTVILLE FIRE DISTRICT

TOTAL APPROPRIATIONS

2013 BUDGET

Budget

2013

Personnel

 $      70,000.00

Hydrant Rental

         89,000.00

Equipment

         53,000.00

Radios/Pagers

          5,000.00

Breathing Apparatus

         17,000.00

Firematic Supplies

         23,000.00

Buildings & Grounds:

Operations

         65,000.00

Repairs

         40,000.00

Security

          3,000.00

Maintenance:

Trucks

         45,000.00

Equipment

          7,500.00

Alarm/Communications

          8,000.00

Insurance

       111,000.00

Legal, Audit and Other Professional Fees

         26,000.00

Dues & Subscriptions

          4,500.00

Drills and Parades

         14,000.00

Training/Safety

         10,500.00

Meetings, Elections and Conventions

          7,500.00

Payroll & Sewer Taxes

          8,200.00

Printing, Postage & Office Supplies

          2,000.00

Appropriations:

Buildings & Grounds

                    -  

Apparatus

       314,200.00

Service Awards Program

       158,000.00

Medical

         17,000.00

Membership Committee

          2,000.00

Computers/Software

         15,000.00

Fire Prevention

          2,000.00

Physical Fitness Subsidy

          5,000.00

Debt Service

         40,400.00

Total Appropriations

 $ 1,162,800.00

Tax levy

 $ 1,179,344.00

 

PLEASANTVILLE FIRE DISTRICT

ESTIMATED FUND BALANCES

2013 BUDGET

General

Reserve

All

Fund

Funds

Funds

Estimated Cash Balances at December 31, 2011

 $468,000

 $670,000

 $1,138,000

Estimated Amount to be Reserved for Encumbrances at Year-End

    (50,000)

            -  

      (50,000)

Estimated Cash Balances Available for Future Expenditures

 $418,000

 $670,000

 $1,088,000

Amounts Expected to be Spent in the Next Fiscal Year

 $         -  

 $436,000

 $   750,000

Boards

More »
Got a question? Something on your mind? Talk to your community, directly.
Note Article
Just a short thought to get the word out quickly about anything in your neighborhood.
Share something with your neighbors.What's on your mind?What's on your mind?Make an announcement, speak your mind, or sell somethingPost something