|
|
There will be a Public Budget Hearing on Tuesday, October 20, 2009 at 7:00 PM at
|
|
the Clarence Fire District No. 1 located at 10355 Main St., Clarence, NY.
|
|
|
|
|
|
|
|
CLARENCE FIRE DISTRICT NO. 1
|
|
|
|
|
2010 PRELIMINARY BUDGET SUMMARY
|
|
|
|
|
|
|
2010
|
2009
|
|
Equipment purchases
|
|
$ 45,000
|
$ 97,899
|
|
Equipment repair
|
|
39,900
|
42,000
|
|
Gas, Air, Pager, Amherst Alarm Expenses
|
|
23,000
|
27,000
|
|
First Aid Capital, Disposables & Repairs
|
|
8,000
|
8,000
|
|
Save for future truck purchases
|
|
27,400
|
37,500
|
|
Total Equipment Expenses
|
|
143,300
|
212,399
|
|
|
|
|
|
|
Utilities
|
|
50,000
|
50,000
|
|
Snowplowing
|
|
14,000
|
14,000
|
|
Other regular building expenses
|
|
16,250
|
18,050
|
|
Current building capital projects
|
|
25,000
|
65,000
|
|
Save for future building renovation
|
|
250,041
|
115,000
|
|
Total Building Expenses
|
|
355,291
|
262,050
|
|
|
|
|
|
|
Salaries
|
|
45,611
|
42,700
|
|
Social Security Expense
|
|
3,489
|
3,300
|
|
Local Pension Fund and Admin./Audit Costs
|
|
175,500
|
166,500
|
|
VFBL & Workers' Compensation Insurance
|
|
48,000
|
40,000
|
|
Life Insurance
|
|
13,000
|
13,000
|
|
Training and Travel Expense
|
|
26,000
|
22,000
|
|
Uniform Expense
|
|
6,000
|
11,000
|
|
Drill & Inspection Expense
|
|
6,000
|
6,000
|
|
Physicals & Hep B
|
|
8,000
|
4,500
|
|
Alarms Mileage
|
|
4,000
|
5,000
|
|
Other Personnel Expenses
|
|
1,900
|
5,000
|
|
Total Personnel Expenses
|
|
337,500
|
319,000
|
|
|
|
|
|
|
Liability Insurance
|
|
21,000
|
21,000
|
|
Computer Capital and Consultant
|
|
15,000
|
10,000
|
|
Legal Expense
|
|
5,000
|
5,000
|
|
Audit Expense
|
|
5,000
|
4,800
|
|
Office Supplies and Postage
|
|
2,800
|
2,800
|
|
Total Administrative Expenses
|
|
48,800
|
43,600
|
|
Total Expenses
|
|
884,891
|
837,049
|
|
Interest Income
|
|
(4,000)
|
(4,000)
|
|
|
|
|
|
|
Tax Revenues
|
|
$ 880,891
|
$ 833,049
|
|
Tax Valuation
|
|
$ 593,083,458
|
572,967,396
|
|
Tax Rate (per $1,000)
|
|
$ 1.485
|
$ 1.454
|
|
|
|
|
|
|
Spending Limitation Margin
|
|
$ 267,451
|
$ 155,136
|
|
|
|
|
|
|
CLARENCE FIRE DISTRICT NO. 1
|
|
|
|
|
Estimated December 31, 2009 Fund Balances
|
|
|
|
|
|
|
|
|
General Fund - unrestricted
|
|
$ 65,000
|
|
|
General Fund - reserved for encumbrances
|
|
50,000
|
|
|
Total General Fund Balance
|
|
|
$ 115,000
|
|
Equipment Reserve - restricted
|
|
|
76,000
|
|
Building Reserve - restricted
|
|
|
750,000
|
|
|
|
|
|
|
Total Fund Balances
|
|
|
$ 941,000
|
|
|
|
|
|
|
|
|
|
|
|
Thirteen years of past revenue and expense data can be found at www.openbooknewyork.com.
|
|
Posted: September 29, 2009
|
|
