You are on page 1of 1

Proposed Budget for 2015-2016

General Fund

Budget
2012-13
$
100.00
$
438.62
$
$
150.00
$
819.51
$
202.98
$ 9,023.58
$
976.31
$
85.60
$ 4,000.00
$
400.00
$
318.30
$
15.55
$
198.20
$
50.30
$
305.00
$
491.81
$
650.00
$
$ 1,275.75
$
50.00
$
$ 19,551.51

Budget
2013-14
$
100.00
$ 1,265.42
$
$
150.00
$ 1,792.57
$
254.50
$
$ 1,690.59
$
61.28
$ 4,334.00
$
345.96
$
303.06
$
18.40
$
168.75
$
280.79
$
348.23
$
596.82
$ 1,081.99
$
250.00
$ 1,302.65
$
50.00
$
$ 14,395.01

Budget
2014-15
$
100.00
$
400.00
$ 1,000.00
$
150.00
$ 1,200.00
$
300.00
$
$ 2,000.00
$
100.00
$ 4,000.00
$
350.00
$
200.00
$
100.00
$
100.00
$
150.00
$
600.00
$
650.00
$ 1,000.00
$
280.00
$
$
50.00
$
$ 12,730.00

Expenditure Description

2012-13
$
448.00
$ 10,125.00
$ 2,672.25
$ 4,498.00
$
$ 1,282.00
$
600.00
$
$
$ 2,293.52
$ 21,918.77

2013-14

Budget Com

Resources
Refunds/Reimbursements
Subscriptions
IAENS Program
Grants
non-sub fire suppression
Fundraisers
Donations
Memorial donations
Interest
Begin available cash
TOTAL

$ 9,250.00
$
$
$
$
500.00
$
100.00
$
$
$ 1,230.00
$ 11,080.00

$
$
$
$
$
$
$

9,250.00
800.00
150.00
-

$ 2,530.00
$ 12,730.00

Bond
Building
Contingency
District 13 dues
Equipment Maintenance
Equipment Purchase
Grant Purchase
Heating Fuel
Legal/ Acct. fees
Insurance
Misc./BBQ pig
Medical
Office
Publication
Supplies
Training
Utilities
Worker's Comp Ins.
Fuel
Fire Pay
Fire Prevention Dues
Reimbursement
TOTAL

Keating Rural Fire Protection District


Proposed by
Budget Off.
$
100.00
$
400.00
$ 1,100.00
$
150.00
$ 1,100.00
$
700.00
$
$ 1,500.00
$
100.00
$ 4,300.00
$
300.00
$
200.00
$
100.00
$
100.00
$
150.00
$
800.00
$
670.00
$ 1,000.00
$
280.00
$
$
50.00
$
$ 13,100.00

Approved by
Budget Com
$
100.00
$
400.00
$ 1,100.00
$
150.00
$ 1,100.00
$
700.00
$
$ 1,500.00
$
100.00
$ 4,300.00
$
300.00
$
200.00
$
100.00
$
100.00
$
150.00
$
800.00
$
670.00
$ 1,000.00
$
280.00
$
$
50.00
$
$ 13,100.00

Adopted by
Gov Body
$
100.00
$
400.00
$
1,100.00
$
150.00
$
1,100.00
$
700.00
$
$
1,500.00
$
100.00
$
4,300.00
$
300.00
$
200.00
$
100.00
$
100.00
$
150.00
$
800.00
$
670.00
$
1,000.00
$
280.00
$
$
50.00
$
$ 13,100.00

Budget Off

Budget Com

Gov body

9,500.00

9,500.00

9,500.00

$
$

800.00
100.00

$
$

800.00
100.00

$
$

800.00
100.00

$ 2,700.00
$ 13,100.00

$
$

2,700.00
13,100.00

$ 2,700.00
$ 13,100.00

You might also like